{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Home","Admin|Lists","Data|PTRM & Price Changes","Data|FY26 Prices","Data|FY27-31 Volumes","Calc|FY27-31 Prices","Calc|FY27-31 Revenue","Report|Indicative Prices","Report|Indicative Volumes","Report|Indicative Revenue","Report|Standalone & Avoidable","Sheet1","Table E.1 to E.3","Table E.4","Average customer bill"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":49,"comments":0,"pivot_tables":1},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Home","index":0,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,"AusNet Services Distribution Indicative Tariffs"]
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Home"}]
[]
[]
[]
[null,{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1))))","v":"Home"}]
[null,{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",'Admin|Lists'!A1),LEN(CELL(\"filename\",'Admin|Lists'!A1))-FIND(\"]\",CELL(\"filename\",'Admin|Lists'!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",'Admin|Lists'!A1),LEN(CELL(\"filename\",'Admin|Lists'!A1))-FIND(\"]\",CELL(\"filename\",'Admin|Lists'!A1))))","v":"Admin|Lists"}]
[null,{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",'Data|PTRM & Price Changes'!A1),LEN(CELL(\"filename\",'Data|PTRM & Price Changes'!A1))-FIND(\"]\",CELL(\"filename\",'Data|PTRM & Price Changes'!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",'Data|PTRM & Price Changes'!A1),LEN(CELL(\"filename\",'Data|PTRM & Price Changes'!A1))-FIND(\"]\",CELL(\"filename\",'Data|PTRM & Price Changes'!A1))))","v":"Data|PTRM & Price Changes"}]
[null,{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",'Data|FY26 Prices'!A1),LEN(CELL(\"filename\",'Data|FY26 Prices'!A1))-FIND(\"]\",CELL(\"filename\",'Data|FY26 Prices'!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",'Data|FY26 Prices'!A1),LEN(CELL(\"filename\",'Data|FY26 Prices'!A1))-FIND(\"]\",CELL(\"filename\",'Data|FY26 Prices'!A1))))","v":"Data|FY26 Prices"}]
[null,{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",'Data|FY27-31 Volumes'!A1),LEN(CELL(\"filename\",'Data|FY27-31 Volumes'!A1))-FIND(\"]\",CELL(\"filename\",'Data|FY27-31 Volumes'!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",'Data|FY27-31 Volumes'!A1),LEN(CELL(\"filename\",'Data|FY27-31 Volumes'!A1))-FIND(\"]\",CELL(\"filename\",'Data|FY27-31 Volumes'!A1))))","v":"Data|FY27-31 Volumes"}]
[null,{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",'Calc|FY27-31 Prices'!A1),LEN(CELL(\"filename\",'Calc|FY27-31 Prices'!A1))-FIND(\"]\",CELL(\"filename\",'Calc|FY27-31 Prices'!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",'Calc|FY27-31 Prices'!A1),LEN(CELL(\"filename\",'Calc|FY27-31 Prices'!A1))-FIND(\"]\",CELL(\"filename\",'Calc|FY27-31 Prices'!A1))))","v":"Calc|FY27-31 Prices"}]
[null,{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",'Calc|FY27-31 Revenue'!A1),LEN(CELL(\"filename\",'Calc|FY27-31 Revenue'!A1))-FIND(\"]\",CELL(\"filename\",'Calc|FY27-31 Revenue'!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",'Calc|FY27-31 Revenue'!A1),LEN(CELL(\"filename\",'Calc|FY27-31 Revenue'!A1))-FIND(\"]\",CELL(\"filename\",'Calc|FY27-31 Revenue'!A1))))","v":"Calc|FY27-31 Revenue"}]
[null,{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",'Report|Indicative Prices'!A1),LEN(CELL(\"filename\",'Report|Indicative Prices'!A1))-FIND(\"]\",CELL(\"filename\",'Report|Indicative Prices'!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",'Report|Indicative Prices'!A1),LEN(CELL(\"filename\",'Report|Indicative Prices'!A1))-FIND(\"]\",CELL(\"filename\",'Report|Indicative Prices'!A1))))","v":"Report|Indicative Prices"}]
[null,{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",'Report|Indicative Volumes'!A1),LEN(CELL(\"filename\",'Report|Indicative Volumes'!A1))-FIND(\"]\",CELL(\"filename\",'Report|Indicative Volumes'!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",'Report|Indicative Volumes'!A1),LEN(CELL(\"filename\",'Report|Indicative Volumes'!A1))-FIND(\"]\",CELL(\"filename\",'Report|Indicative Volumes'!A1))))","v":"Report|Indicative Volumes"}]
[null,{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",'Report|Indicative Revenue'!A1),LEN(CELL(\"filename\",'Report|Indicative Revenue'!A1))-FIND(\"]\",CELL(\"filename\",'Report|Indicative Revenue'!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",'Report|Indicative Revenue'!A1),LEN(CELL(\"filename\",'Report|Indicative Revenue'!A1))-FIND(\"]\",CELL(\"filename\",'Report|Indicative Revenue'!A1))))","v":"Report|Indicative Revenue"}]
[null,{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",'Report|Standalone & Avoidable'!A1),LEN(CELL(\"filename\",'Report|Standalone & Avoidable'!A1))-FIND(\"]\",CELL(\"filename\",'Report|Standalone & Avoidable'!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",'Report|Standalone & Avoidable'!A1),LEN(CELL(\"filename\",'Report|Standalone & Avoidable'!A1))-FIND(\"]\",CELL(\"filename\",'Report|Standalone & Avoidable'!A1))))","v":"Report|Standalone & Avoidable"}]
[null,{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",#REF!),LEN(CELL(\"filename\",#REF!))-FIND(\"]\",CELL(\"filename\",#REF!)))&\"'!A1\",RIGHT(CELL(\"filename\",#REF!),LEN(CELL(\"filename\",#REF!))-FIND(\"]\",CELL(\"filename\",#REF!))))","v":{"$error":"#REF!"}}]

{"sheet":"Admin|Lists","index":1,"n_rows":57,"n_cols":13,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1))))","v":"Home"}]
[null,{"$f":"ModelTitle","v":"AusNet Services Distribution Indicative Tariffs"}]
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Admin|Lists"}]
[]
[]
[]
[null,"Code","Description","Tariff Class",null,"#","Charging Parameters","Charge rate","Volume","Volume units",null,"Volume","Volume units"]
[null,"NEE11","Small Single Rate","Small Residential",null,1,"Standing charge","$/year","Fixed",{"$f":"INDEX($M$9:$M$13,MATCH($I9,ListVolumes,0))","v":"Customers"},null,"Fixed","Customers"]
[null,"NEE11S","Small Single Rate with standard feed in","Small Residential",null,2,"Anytime","c/kWh","Consumption","kWh",null,"Consumption","kWh"]
[null,"NEE19","Small single rate & dedicated circuit 24 hour","Small Residential",null,3,"Block 1","c/kWh","Consumption","kWh",null,"Production","kWh"]
[null,"NAST11","Small residential time of use","Small Residential",null,4,"Block 2","c/kWh","Consumption","kWh",null,"Capacity","kVA"]
[null,"NAST11S","Small residential time of use standard feed in","Small Residential",null,5,"Peak","c/kWh","Consumption","kWh",null,"Demand","kW"]
[null,"NAST17","Small residential time of use & dedicated circuit 24 hour","Small Residential",null,6,"Shoulder","c/kWh","Consumption","kWh"]
[null,"NEE24","Small Two Rate 8:00 to 8:00","Small Residential",null,7,"Summer peak","c/kWh","Consumption","kWh"]
[null,"NSP20","Small Interval Meter Time of Use","Small Residential",null,8,"Summer shoulder","c/kWh","Consumption","kWh"]
[null,"NSP23","Small Interval Meter Time of Use Solar Installation Standard Feed In","Small Residential",null,9,"Winter peak","c/kWh","Consumption","kWh"]
[null,"NEE30","Small Dedicated Circuit","Small Residential",null,10,"Off peak","c/kWh","Consumption","kWh"]
[null,"NEE31","Small Dedicated Circuit with Afternoon Boost","Small Residential",null,11,"Dedicated circuit","c/kWh","Consumption","kWh"]
[null,"NEE32","Small Dedicated Circuit 8:00 to 8:00","Small Residential",null,12,"Solar soak","c/kWh","Consumption","kWh"]
[null,"NEE33","Small dedicated circuit 24 hour","Small Residential",null,13,"Export charge","c/kWh","Production","kWh"]
[null,"RCER11","Residential CER","Small Residential",null,14,"Demand capacity","$kVA","Capacity","kVA"]
[null,"NEE12","Small Single Rate","Small Industrial Commercial",null,15,"Demand critical peak","$kVA","Capacity","kVA"]
[null,"NEE12S","Small Single Rate with standard feed in","Small Industrial Commercial",null,16,"Demand peak season","$kW","Demand","kW"]
[null,"NEE16","Small Single Rate & Dedicated Circuit","Small Industrial Commercial",null,17,"Demand off peak season","$kW","Demand","kW"]
[null,"NEE17","Small Single Rate & Dedicated Circuit with Afternoon Boost","Small Industrial Commercial",null,18,"Export reward","c/kWh","Production","kWh"]
[null,"NEE18","Small Single Rate & Dedicated Circuit 8:00 to 8:00","Small Industrial Commercial",null,19]
[null,"NAST12","Small business time of use","Small Industrial Commercial",null,20]
[null,"NAST12S","Small business time of use standard feed in","Small Industrial Commercial"]
[null,"NASN12","Small Business Single Rate","Small Industrial Commercial"]
[null,"NASN12S","Small Business Single Rate Standard Feed In","Small Industrial Commercial"]
[null,"NASN19","Business >40MWh Single Rate","Small Industrial Commercial"]
[null,"NASN21","Business >40MWh Two Rate","Small Industrial Commercial"]
[null,"NASN2S","Business >40MWh Two Rate Standard Feed In","Small Industrial Commercial"]
[null,"NSP21","Small Interval Meter Time of Use","Small Industrial Commercial"]
[null,"NSP27","Small Interval Meter Low Peak Time of Use","Small Industrial Commercial"]
[null,"SSP27","Small Interval Meter Time of Use Solar Installation Standard Feed In","Small Industrial Commercial"]
[null,"NEE52","Medium Unmetered ","Medium Industrial Commercial"]
[null,"NEE55","Medium Snowfields ","Medium Industrial Commercial"]
[null,"NSP55","Medium Interval Meter Time of Use Snowfields ","Medium Industrial Commercial"]
[null,"NSP56","Medium Critical Peak Demand 160MWh to 400MWh","Medium Industrial Commercial"]
[null,"NAT56","Medium critical peak demand 160 MWh to 400 MWh (Transitional)","Medium Industrial Commercial"]
[null,"NEN56","Medium Critical Peak Demand 160MWh to 400MWh within Embedded Network","Medium Industrial Commercial"]
[null,"NSP75","Large Critical Peak Demand 400MWh to 750MWh","Large Industrial Commercial"]
[null,"NAT75","Large critical peak demand 400 MWh to 750 MWh (Transitional)","Large Industrial Commercial"]
[null,"NSP76","Large Critical Peak Demand 750MWh to 2000MWh","Large Industrial Commercial"]
[null,"NSP77","Large Critical Peak Demand 2000MWh to 4000MWh","Large Industrial Commercial"]
[null,"NSP78","Large Critical Peak Demand over 4000MWh","Large Industrial Commercial"]
[null,"NSP81","High Voltage Critical Peak Demand","High Voltage Industrial Commercial"]
[null,"NSP82","High Voltage Critical Peak Demand Traction","High Voltage Industrial Commercial"]
[null,"NSP83","High Voltage Critical Peak Demand low energy use","High Voltage Industrial Commercial"]
[null,"NAL84","High voltage critical peak demand locational","High Voltage Industrial Commercial"]
[null,"NSP91","Sub transmission Critical Peak Demand <25MVA & <20KM from TS","Sub transmission Industrial Commercial"]
[null,"NEE93","Latrobe valley","Sub transmission Industrial Commercial"]
[null,"NSP94","Sub transmission Critical Peak Demand >25MVA & <20KM from TS","Sub transmission Industrial Commercial"]
[null,"NSP95","Sub transmission Critical Peak Demand <25MVA & >20KM from TS","Sub transmission Industrial Commercial"]
[null,"NAL96","Sub transmission critical peak demand locational","Sub transmission Industrial Commercial"]

{"sheet":"Data|PTRM & Price Changes","index":2,"n_rows":84,"n_cols":10,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1))))","v":"Home"}]
[null,{"$f":"ModelTitle","v":"AusNet Services Distribution Indicative Tariffs"}]
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Data|PTRM & Price Changes"}]
[]
[]
[]
[null,"Item","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",null,"Comments"]
[null,"Residential ToU discount",null,0.06,7.0000000000000007E-2,0.08,0.09,0.1,null,"ToU discount"]
[null,"Residential demand discount"]
[null,"Single rate average customer bill",null,612.15607652543008,638.15429580155273,665.54540065871356,690.97588208360514,715.73312097971291]
[null,"Single rate average customer bill (with ToU discount)",null,575.42671193390424,593.48349509544403,612.30176860601648,628.78805269608074,644.15980888174158]
[null,"Residential ToU average bill",null,575.42727821836388,593.4842963313929,612.30286095324436,628.78951113325616,644.16168267301396]
[null,"Variance to NEE11 average customer bill",null,5.6628445963724516E-4,8.0123594887027139E-4,1.0923472278818736E-3,1.4584371754153835E-3,1.8737912723736372E-3,null,{"$f":"IF(AND(ROUND(D14,2)=0,ROUND(E14,2)=0,ROUND(F14,2)=0,ROUND(G14,2)=0,ROUND(H14,2)=0),\"ToU discount ok\", \"Discount are not set correctly\")","v":"ToU discount ok"}]
[null,"T-factor",null,0.23277035896751369,-8.9387492152395512E-3,-8.7345035235038559E-3,-8.6909443289222964E-3,-1.0345606391275805E-2]
[]
[]
[]
[]
[]
[null,"Item","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,"Smooth Revenue",891.16963676556804,873.19453781694665,927.06193465019396,984.25241278539829,1044.9709732062456,1109.4352634131615]
[null,"X-Factor",null,4.4999999999999998E-2,-3.4785849592781651E-2,-3.4785849592781651E-2,-3.4785849592781651E-2,-3.4785849592781651E-2]
[null,"CPI",null,2.5999756335213231E-2,2.5999756335213231E-2,2.5999756335213231E-2,2.5999756335213231E-2,2.5999756335213231E-2]
[null,"CPI Index",1.0205854459346029,0.97982976730012861,1.0616900295413207,1.0616900295413207,1.0616900295413207,1.0616900295413207]
[null,"Revenue from indicative tariffs",null,873.19453781694665,927.06163642036051,984.25199800480993,1044.9709073915519,1109.4352634131617]
[null,"Variance to PTRM",null,0,2.9822983344729437E-4,4.1478058835764386E-4,6.5814693698484916E-5,0,null,{"$f":"IF(AND(ROUND(D27,2)=0,ROUND(E27,2)=0,ROUND(F27,2)=0,ROUND(G27,2)=0,ROUND(H27,2)=0),\"Prices ok\", \"Prices are not set correctly\")","v":"Prices ok"}]
[null,"K-factor",null,-1.674115608821955E-3,-3.3366476470080481E-2,-3.2109369479232409E-2,-3.0507294276116557E-2,-3.8306295017914903E-2]
[null,"Fixed charge escalation",null,0,0,0,0,0]
[null,"K-factor (with fixed charge escalation)",null,0.97818941899270306,1.0262651741521112,1.0275998321103612,1.0293007393800848,1.021020618052132]
[null,"Price change index",null,0.97818941899270306,1.0262651741521112,1.0275998321103612,1.0293007393800848,1.021020618052132]
[null,"Residential revenue rebalancing factor",null,-9.8226853313079787E-2,9.5248576899166569E-4,1.0312206783005655E-3,1.1612326043013719E-3,2.8324746692755163E-3]
[]
[null,"Item","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",null,"Small business fixed charge escalation input"]
[null,"Fixed charge escalation - small business",null,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,null,1.0249999999999999]
[]
[]
[]
[]
[null,"Fixed charge escalation - small business >40 to 160MWh",null,1.075,1.075,1.075,1.075,1.075,null,1.075]
[]
[]
[]
[]
[null,"Fixed charge escalation - small business revenue (prior to block rebalancing)",null,88.213170636275947,94.149796380408034,99.849369155756477,106.96826245249092,117.00652990403805]
[null,"Small business revenue",null,88.213170636275947,94.149796380408105,99.849369155756463,106.96826245249092,117.00652990403802]
[null,"Variance to Small business revenue",null,0,0,0,0,0,null,{"$f":"IF(AND(ROUND(D47,4)=0,ROUND(E47,4)=0,ROUND(F47,4)=0,ROUND(G47,4)=0,ROUND(H47,4)=0),\"Prices ok\", \"Prices are not set correctly\")","v":"Prices ok"}]
[null,"Small business Rebalancing factor",null,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735]
[null,"Fixed charge escalation - small business >40 to 160MWh revenue (prior to block rebalancing)",null,88.019773797623458,92.187690532501293,96.338083240669533,101.62213684331296,109.06827308957838]
[null,"Small business >40 to 160 MWh revenue",null,88.019773797623458,92.187690532501279,96.338083240669548,101.62213684331293,109.06827308957841]
[null,"Variance to Small business >40 to 160 MWh revenue",null,0,0,0,0,0,null,{"$f":"IF(AND(ROUND(D51,4)=0,ROUND(E51,4)=0,ROUND(F51,4)=0,ROUND(G51,4)=0,ROUND(H51,4)=0),\"Prices ok\", \"Prices are not set correctly\")","v":"Prices ok"}]
[null,"Small business >40 to 160 MWh Rebalancing factor",null,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757]
[]
[null,"Item",{"$f":"C34","v":"2025-26"},{"$f":"D34","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31"]
[]
[]
[]
[]
[]
[]
[]
[null,"Tuos forecast"]
[null,"Item",null,{"$f":"C54","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30",{"$f":"H54","v":"2030-31"}]
[null,"X-Factor"]
[null,"CPI"]
[null,"Price change index",null,null,1,1,1,1,1]
[null,"Peak"]
[null,"Off Peak"]
[null,"Peak-NEE93"]
[null,"Off Peak-NEE93"]
[]
[]
[null,"Juridictional charges forecast"]
[null,"Item",null,{"$f":"D63","v":"2025-26"},{"$f":"E63","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31"]
[null,"Peak"]
[null,"Off Peak"]
[null,"Standing"]
[null,"Standing-NEE55NSP55NEE60"]
[]
[]
[]
[null,"Item",null,{"$f":"D34","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31"]
[null,"Basic Export Limit (BEL)","kWh/day",1,1,1,1,1]
[null,"Number of days in regulatory year","days",365,366,365,365,365]

{"sheet":"Data|FY26 Prices","index":3,"n_rows":59,"n_cols":20,"rows_kept":59,"cut":false,"hidden":false,"merged":[[7,1,8,1]]}
[{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1))))","v":"Home"}]
[null,{"$f":"ModelTitle","v":"AusNet Services Distribution Indicative Tariffs"}]
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Data|FY26 Prices"}]
[]
[]
[]
[null,"Tariff Code",{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge17","v":"Demand off peak season"}]
[null,null,"FY26",{"$f":"C9","v":"FY26"},{"$f":"D9","v":"FY26"},"FY26","FY26","FY26","FY26","FY26","FY26","FY26","FY26","FY26","FY26","FY26","FY26","FY26","FY26","FY26"]
[null,{"$f":"'Admin|Lists'!$B$9","v":"NEE11"},150.08991311695516,"",11.439844555139867,11.439844555139867,"","","","","","","","","","","","","",""]
[null,"NEE11S",150.08991311695516,"",11.439844555139867,11.439844555139867,"","","","","","","","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$11","v":"NEE19"},150.08991311695516,"",11.439844555139867,11.439844555139867,"","","","","","",3.9722879495098926,"","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$12","v":"NAST11"},150.08991311695516,"","","",21.847583722304417,"","","","",3.9722879495098926,"",1,"","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$13","v":"NAST11S"},150.08991311695516,"","","",21.847583722304417,"","","","",3.9722879495098926,"",1,"","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$14","v":"NAST17"},150.08991311695516,"","","",21.847583722304417,"","","","",3.9722879495098926,3.9722879495098926,1,"","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$15","v":"NEE24"},150.08991311695516,"","","",9.8634786949501141,"","","","",4.1539431339793049,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$16","v":"NSP20"},150.08991311695516,"","","","","",50.81248162022252,44.462848003090635,38.913498367037228,4.3338375211658562,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$17","v":"NSP23"},150.08991311695516,"","","","","",50.81248162022252,44.462848003090635,38.913498367037228,4.3338375211658562,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$18","v":"NEE30"},"","","","","","","","","","",3.9722879495098926,"","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$19","v":"NEE31"},"","","","","","","","","","",3.9722879495098926,"","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$20","v":"NEE32"},"","","","","","","","","","",3.9722879495098926,"","","","","","",""]
[null,"NEE33","","","","","","","","","","",3.9722879495098926,"","","","","","",""]
[null,"RCER11",150.08991311695516,"","","",21.847583722304417,"","","","",3.9722879495098926,"",1,1,10,"","","",""]
[null,{"$f":"'Admin|Lists'!$B$23","v":"NEE12"},150.08991311695516,"",16.658103615254035,16.658103615254035,"","","","","","","","","","","","","",""]
[null,"NEE12S",150.08991311695516,"",16.658103615254035,16.658103615254035,"","","","","","","","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$25","v":"NEE16"},150.08991311695516,"",16.658103615254035,16.658103615254035,"","","","","","",3.9722879495098926,"","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$26","v":"NEE17"},150.08991311695516,"",16.658103615254035,16.658103615254035,"","","","","","",3.9722879495098926,"","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$27","v":"NEE18"},150.08991311695516,"",16.658103615254035,16.658103615254035,"","","","","","",3.9722879495098926,"","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$28","v":"NAST12"},150.08991311695516,"","","",17.953912422425944,"","","","",3.9618333680210749,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$29","v":"NAST12S"},150.08991311695516,"","","",17.953912422425944,"","","","",3.9618333680210749,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$30","v":"NASN12"},150.08991311695516,13.83366789082265,"","","","","","","","","","","","","","",11.885049552510454,2.9651107061646162]
[null,{"$f":"'Admin|Lists'!$B$31","v":"NASN12S"},150.08991311695516,13.83366789082265,"","","","","","","","","","","","","","",11.885049552510454,2.9651107061646162]
[null,{"$f":"'Admin|Lists'!$B$32","v":"NASN19"},150.08991311695516,16.510234327281747,"","","","","","","","","","","","","","",9.508039642008363,2.3720885649316932]
[null,{"$f":"'Admin|Lists'!$B$33","v":"NASN21"},150.08991311695516,"","","",16.483691536248315,"","","","",3.7949201572747064,"","","","","","",9.508039642008363,2.3720885649316932]
[null,{"$f":"'Admin|Lists'!$B$34","v":"NASN2S"},150.08991311695516,"","","",16.483691536248315,"","","","",3.7949201572747064,"","","","","","",9.508039642008363,2.3720885649316932]
[null,{"$f":"'Admin|Lists'!$B$35","v":"NSP21"},150.08991311695516,"","","","","",48.612869486990569,42.538103986913264,37.228979122447292,4.1462308290491219,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$36","v":"NSP27"},150.08991311695516,"","","","","",27.314583617466571,23.944060321037554,21.000102182635544,7.4986253194792747,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$37","v":"SSP27"},150.08991311695516,"","","","","",27.314583617466571,23.944060321037554,21.000102182635544,7.4986253194792747,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$38","v":"NEE52"},"","","","",22.095369097958759,"","","","",11.201996430700445,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$39","v":"NEE55"},148.67711925948197,"","","",19.157031489904252,"","","","",5.3575181361889417,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$40","v":"NSP55"},148.67711925948197,"","","","","",50.756467559031215,44.413678141128024,38.870423997838977,3.0855713013365262,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$41","v":"NSP56"},3581.4728849749367,"","","",14.677844349387797,10.496105684512582,"","","",4.7745462088484878,"","","","",25.328986230244443,42.219331354383712,"",""]
[null,{"$f":"'Admin|Lists'!$B$42","v":"NAT56"},3581.4728849749367,"","","",14.677844349387797,10.496105684512582,"","","",4.7745462088484878,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$43","v":"NEN56"},3581.4728849749367,"","","",11.672362353897753,8.1350464880200875,"","","",5.0598826950272127,"","","","",25.328986230244443,42.219331354383712,"",""]
[null,{"$f":"'Admin|Lists'!$B$44","v":"NSP75"},8007.0497714674975,"","","",4.1864525723479815,2.8366796246056705,"","","",1.6179713991400693,"","","","",61.501244240177186,103.14611138646573,"",""]
[null,{"$f":"'Admin|Lists'!$B$45","v":"NAT75"},8007.0497714674975,"","","",4.1864525723479815,2.8366796246056705,"","","",1.6179713991400693,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$46","v":"NSP76"},8007.0497714674975,"","","",3.904970001384787,2.5591430029095292,"","","",1.4511061363170623,"","","","",64.125262514911981,108.44636720508424,"",""]
[null,{"$f":"'Admin|Lists'!$B$47","v":"NSP77"},8007.0497714674975,"","","",3.835332943076077,2.5299515659293106,"","","",1.3697431152139077,"","","","",70.300191091775474,116.69701173061851,"",""]
[null,{"$f":"'Admin|Lists'!$B$48","v":"NSP78"},8007.0497714674975,"","","",3.4383221145426099,2.2693397425456818,"","","",1.1867934410750793,"","","","",77.336737609596639,127.95026423221751,"",""]
[null,{"$f":"'Admin|Lists'!$B$49","v":"NSP81"},8007.0497714674975,"","","",0.74899349595807641,"","","","",0.30300191427394907,"","","","",50.821615043143105,83.29134433431291,"",""]
[null,{"$f":"'Admin|Lists'!$B$50","v":"NSP82"},8007.0497714674975,"","","",0.67282930395941087,0.67282930395941087,"","","",0.57323329144956636,"","","","",46.587572830366405,76.238976809626052,"",""]
[null,{"$f":"'Admin|Lists'!$B$51","v":"NSP83"},8007.0497714674975,"","","",12.312621336544288,4.3084096377496914,"","","",1.3416896885056704,"","","","",5.4162946011624733,8.9486606453988689,"",""]
[null,{"$f":"'Admin|Lists'!$B$52","v":"NAL84"},8007.0497714674975,"","","",0.74899349595807641,"","","","",0.30300191427394907,"","","","",50.821615043143105,83.29134433431291,"",""]
[null,{"$f":"'Admin|Lists'!$B$53","v":"NSP91"},28538.018646982637,"","","",0.67844022660525893,"","","","",6.3791682193326829E-2,"","","","",3.3868421333307257,5.5837127063020047,"",""]
[null,{"$f":"'Admin|Lists'!$B$54","v":"NEE93"},"","","","",1.3346408111431771,"","","","",1.3346408111431771,"","","","","","","",""]
[null,{"$f":"'Admin|Lists'!$B$55","v":"NSP94"},28538.018646982637,"","","",0.6324161466357846,"","","","",4.0615082961900396E-2,"","","","",2.5237858368062933,4.1975919876415553,"",""]
[null,"STSS",28538.018646982637,"","","",0.6324161466357846,"","","","",4.0615082961900396E-2,"","","","",2.5237858368062933,4.1975919876415553,"",""]
[null,{"$f":"'Admin|Lists'!$B$56","v":"NSP95"},28538.018646982637,"","","",0.72732472167089168,"","","","",9.1548639310476437E-2,"","","","",5.2437208319135928,8.7090226285647248,"",""]
[null,{"$f":"'Admin|Lists'!$B$57","v":"NAL96"},28538.018646982637,"","","",0.72732472167089168,"","","","",9.1548639310476437E-2,"","","","",5.2437208319135928,8.7090226285647248,"",""]

{"sheet":"Data|FY27-31 Volumes","index":4,"n_rows":64,"n_cols":92,"rows_kept":64,"cut":false,"hidden":false,"merged":[[9,1,12,1]]}
[{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1))))","v":"Home"}]
[null,{"$f":"ModelTitle","v":"AusNet Services Distribution Indicative Tariffs"}]
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Data|FY27-31 Volumes"}]
[]
[]
[]
[]
[]
[null,"Tariff Code",{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge17","v":"Demand off peak season"},{"$f":"Charge17","v":"Demand off peak season"},{"$f":"Charge17","v":"Demand off peak season"},{"$f":"Charge17","v":"Demand off peak season"},{"$f":"Charge17","v":"Demand off peak season"}]
[null,null,{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(C$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(D$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(E$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(F$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(G$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(H$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(I$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(J$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(K$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(L$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(M$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(N$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(O$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(P$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(Q$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(R$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(S$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(T$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(U$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(V$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(W$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(X$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(Y$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(Z$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AA$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AB$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AC$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AD$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AE$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AF$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AG$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AH$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AI$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AJ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AK$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AL$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AM$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AN$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AO$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AP$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AQ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AR$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AS$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AT$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AU$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AV$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AW$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AX$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AY$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AZ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BA$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BB$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BC$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BD$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BE$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BF$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BG$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BH$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BI$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BJ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BK$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BL$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BM$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BN$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BO$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BP$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BQ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BR$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BS$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BT$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BU$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BV$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BW$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BX$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BY$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BZ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CA$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CB$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CC$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CD$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CE$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CF$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CG$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CH$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CI$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CJ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CK$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CL$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CM$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CN$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"}]
[null,null,{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(C$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Customers"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(D$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Customers"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(E$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Customers"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(F$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Customers"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(G$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Customers"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(H$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(I$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(J$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(K$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(L$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(M$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(N$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(O$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(P$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(Q$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(R$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(S$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(T$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(U$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(V$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(W$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(X$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(Y$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(Z$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AA$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AB$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AC$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AD$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AE$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AF$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AG$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AH$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AI$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AJ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AK$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AL$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AM$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AN$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AO$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AP$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AQ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AR$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AS$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AT$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AU$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AV$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AW$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AX$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AY$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(AZ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BA$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BB$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BC$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BD$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BE$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BF$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BG$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BH$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BI$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BJ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BK$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BL$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BM$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BN$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BO$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BP$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BQ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BR$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BS$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BT$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kWh"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BU$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kVA"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BV$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kVA"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BW$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kVA"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BX$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kVA"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BY$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kVA"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(BZ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kVA"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CA$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kVA"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CB$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kVA"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CC$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kVA"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CD$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kVA"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CE$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kW"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CF$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kW"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CG$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kW"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CH$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kW"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CI$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kW"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CJ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kW"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CK$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kW"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CL$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kW"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CM$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kW"},{"$f":"INDEX('Admin|Lists'!$J$9:$J$28,MATCH(CN$10,'Admin|Lists'!$G$9:$G$28,0))","v":"kW"}]
[null,null,"FY27","FY28","FY29","FY30","FY31",{"$f":"C13","v":"FY27"},{"$f":"D13","v":"FY28"},"FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31",{"$f":"BP13","v":"FY27"},"FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31"]
[null,"Lookup",{"$f":"C10&C13","v":"Standing chargeFY27"},{"$f":"D10&D13","v":"Standing chargeFY28"},"Standing chargeFY29","Standing chargeFY30","Standing chargeFY31","AnytimeFY27","AnytimeFY28","AnytimeFY29","AnytimeFY30","AnytimeFY31","Block 1FY27","Block 1FY28","Block 1FY29","Block 1FY30","Block 1FY31","Block 2FY27","Block 2FY28","Block 2FY29","Block 2FY30","Block 2FY31","PeakFY27","PeakFY28","PeakFY29","PeakFY30","PeakFY31","ShoulderFY27","ShoulderFY28","ShoulderFY29","ShoulderFY30","ShoulderFY31","Summer peakFY27","Summer peakFY28","Summer peakFY29","Summer peakFY30","Summer peakFY31","Summer shoulderFY27","Summer shoulderFY28","Summer shoulderFY29","Summer shoulderFY30","Summer shoulderFY31","Winter peakFY27","Winter peakFY28","Winter peakFY29","Winter peakFY30","Winter peakFY31","Off peakFY27","Off peakFY28","Off peakFY29","Off peakFY30","Off peakFY31","Dedicated circuitFY27","Dedicated circuitFY28","Dedicated circuitFY29","Dedicated circuitFY30","Dedicated circuitFY31","Solar soakFY27","Solar soakFY28","Solar soakFY29","Solar soakFY30","Solar soakFY31","Export chargeFY27","Export chargeFY28","Export chargeFY29","Export chargeFY30","Export chargeFY31","Export rewardFY27",{"$f":"BQ10&BQ13","v":"Export rewardFY28"},"Export rewardFY29","Export rewardFY30","Export rewardFY31",{"$f":"BU10&BU13","v":"Demand capacityFY27"},"Demand capacityFY28","Demand capacityFY29","Demand capacityFY30","Demand capacityFY31","Demand critical peakFY27","Demand critical peakFY28","Demand critical peakFY29","Demand critical peakFY30","Demand critical peakFY31","Demand peak seasonFY27","Demand peak seasonFY28","Demand peak seasonFY29","Demand peak seasonFY30","Demand peak seasonFY31","Demand off peak seasonFY27","Demand off peak seasonFY28","Demand off peak seasonFY29","Demand off peak seasonFY30","Demand off peak seasonFY31"]
[null,{"$f":"'Admin|Lists'!$B$9","v":"NEE11"},278544,273238,267825,262309,256697,0,0,0,0,0,880537382.99967885,882061811.10730803,881394066.64104867,875375804.93997812,869750647.50167429,390971677.32494944,390943768.67472959,389015738.32987195,383029205.08294868,382817690.05867141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NEE11S",3617,4312,5012,5718,6430,0,0,0,0,0,10360988.507948142,12365382.757072212,14464964.25822515,16396405.210241519,18459751.741395626,4689968.4726439221,5626698.3916574344,6639133.0149264932,7423996.6127463486,8334134.5809725216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$11","v":"NEE19"},84232,82261,80253,78211,76136,0,0,0,0,0,259992678.03332502,258632885.75789273,257203209.21224606,253736484.98087803,250714204.77125949,143020074.28499067,142443569.55197179,142418317.17615455,139115873.1757932,137475707.59938967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102641075.82451862,100855044.71087871,99791880.84292455,96680173.33649084,93450161.150063977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$12","v":"NAST11"},159136,169255,179438,189684,199990,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,221954153.039426,240657670.39695704,260087033.76924449,281137327.77648538,301547737.73157883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,459312832.1477896,504301118.41046125,553713997.55664408,603929171.8622396,653761531.30173182,0,0,0,0,0,172018023.1226128,186106726.15733278,201014934.87795705,216919134.73012558,232594187.99452135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$13","v":"NAST11S"},242550.16,254089.574589,265627.93265410897,277161.96142931754,288685.47094376606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,345993693.22283059,369080101.20509052,394710810.40208614,418709536.80701649,445164567.15720731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,707607483.80535233,763329775.31748664,825070022.65431774,887211662.59842479,949945855.95913482,0,0,0,0,0,122550034.13345236,132226096.82986052,143066912.89162725,155080323.35927129,167467252.38711041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$14","v":"NAST17"},323,365,406,447,490,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,505287.06022510346,568281.9555579864,631390.69496296463,690852.46534718631,764593.67234013579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1071020.694951474,1199227.6613812197,1331905.782027652,1459248.8151982974,1622665.5101141084,350297.85074404121,398639.12001481408,445795.767366143,489977.21706551476,539286.83359807183,379764.08630517288,426355.70000835456,473579.53966545075,518875.70287693839,577074.95748370211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$15","v":"NEE24"},1879,1834,1787,1739,1691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2469492.4595389781,2422988.9040382588,2360631.6412370498,2283103.2291527279,2224900.5190697769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5442796.9385590423,5332871.4083208218,5225784.4104362689,5042138.0701054418,4894209.3043754734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$16","v":"NSP20"},19,17,15,13,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6795.6121757829651,6497.9415348869034,5438.3024460079323,4666.1761692019563,3872.7515460314635,6385.5157034406484,6143.0028426759191,5192.9725203857179,4440.5643437391282,3679.7901009490356,6856.3761499078901,6124.4353002695289,5533.6014676643354,4767.9244084259926,4104.6501844175264,129338.22325950308,116298.04896103346,103953.868903763,89087.149720377129,76077.62938755611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$17","v":"NSP23"},280,270,260,250,240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41792.665967575667,43695.559516727852,39191.296637990192,37610.894932587085,34898.563428217043,55274.707115084908,57772.349044593429,51971.804683978531,49759.912469075876,46310.746209230783,96919.876960482026,94645.768635638582,90171.94599724104,86306.931204864421,81863.115075537411,1408512.4316673235,1360659.3377082702,1321962.6695942059,1264212.9629068107,1208226.695110542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$18","v":"NEE30"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$19","v":"NEE31"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$20","v":"NEE32"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NEE33",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RCER11",729.83999999999651,1531.4254110000038,2405.0673458910314,3351.03857068246,4369.529056233936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,773713.28148990334,1613028.5215645921,2536015.8475716156,3503579.0476842322,4580963.7912095366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2129210.0816610302,4600671.3057196401,7470407.7607057244,10726870.622485604,14378333.644199943,0,0,0,0,0,368756.37151490001,796941.01975706092,1295366.6319465921,1875005.2945607984,2534776.0761250132,1768250.4955137908,3844949.2143657901,6290197.9281605752,9070178.8911940362,12230019.532585055,978891.311796344,2134537.6937613748,3498591.8556629131,5056452.4550371021,6838772.4579390055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$23","v":"NEE12"},20337,19776,19193,18594,17981,0,0,0,0,0,49131448.061127342,48510280.201399401,47816183.72549367,47281723.514956601,48223583.831493042,69752167.45617865,69034247.768182859,68104591.017775014,67188420.265746623,68296112.105769366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NEE12S",11,12,14,15,16,0,0,0,0,0,26620.415945532677,29860.28567460984,32944.088420353139,36036.889117006285,39614.399988025623,8031.6076278885848,8656.1101480447414,8959.161811295322,9719.4226163740987,11781.402292616553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$25","v":"NEE16"},180,171,162,153,143,0,0,0,0,0,455773.7560617298,433546.78790239914,411255.36908766744,386731.02764096105,362393.06390007486,672570.51836982381,641493.838251943,617043.40378390066,581460.75706056016,539776.63274966576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125060.19696727107,119757.58396734059,115200.89083057565,108103.0136557724,99468.56560589654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$26","v":"NEE17"},14,12,10,9,7,0,0,0,0,0,47081.802243783168,41122.254948100992,35076.725319956146,28820.599722058985,22176.571550241508,152117.0265091146,130260.01076740594,112694.33656607496,93812.056711914207,72749.095010014193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88591.990059440097,76745.741929029202,67804.965192639356,55595.067971747289,43163.097280255148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$27","v":"NEE18"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$28","v":"NAST12"},34066,35295,36529,37775,39035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,189758584.79348221,199577304.86483553,207948491.05357155,219398806.52763349,238850606.98129988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210605268.86019021,221192923.83313286,231502932.44959718,243253982.48174432,264861239.47141048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$29","v":"NAST12S"},6738,7065,7394,7726,8063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32047531.507796068,33942569.236869194,35781187.692923613,37867390.437724173,41921829.502862029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46387359.164503738,49119636.377046399,51979808.089457951,55168828.626373075,61046698.058404222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$30","v":"NASN12"},62,64,66,69,71,974890.20800561807,986852.83973235905,994786.01591049042,1027566.7641903829,1113919.200893594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2137.4090965125806,2200.4602693650822,2269.1578567325132,2376.2572993513941,2440.3314626573988,4005.2609108913171,4135.4434008187109,4267.7731835648365,4452.4233909822997,4587.769166848826]
[null,{"$f":"'Admin|Lists'!$B$31","v":"NASN12S"},16,18,19,21,22,232122.82397713559,254059.6354573603,272831.36525859201,295283.8602248106,315199.33223167126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,438.21747653433118,490.79882339487142,523.90476299370164,575.27888079238573,599.68005991834991,1338.412957518552,1506.6305514157111,1593.5732752444869,1762.4070703160546,1844.1725909375077]
[null,{"$f":"'Admin|Lists'!$B$32","v":"NASN19"},1148,1155,1161,1167,1172,58462801.76313737,59838591.941732891,61138458.125032559,62706599.287414007,66247144.349490456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78694.445032721749,79289.428670008958,79626.266824378792,80074.091255230989,80340.391370760044,146812.9769285389,147592.87840576915,148293.07565399449,149041.01383952712,149713.8039434494]
[null,{"$f":"'Admin|Lists'!$B$33","v":"NASN21"},6583,6545,6504,6461,6416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267298197.23393488,270003297.30783254,271148360.81991196,275835644.43734181,288527581.10902697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207584340.8655926,209979280.43087664,211462429.37137854,214029355.16279384,223813310.05445409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,649158.22746459732,645167.83256404765,640694.90991122578,636922.78525809664,632463.46721156128,1158677.2746959971,1152270.0496359172,1144213.795438478,1136546.7651939141,1128470.272871312]
[null,{"$f":"'Admin|Lists'!$B$34","v":"NASN2S"},2210,2326,2442,2557,2673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69765087.629728779,74556666.204739869,79526686.099102139,84938142.362764508,93633820.6094248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63689762.025337972,68104994.26445213,72624620.274279043,77408361.381583631,85377425.888216764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204911.63854201089,216062.82540922737,226474.64778225266,236870.09025285355,248102.20152266597,428881.63733642624,451822.45978835429,473772.77900108404,496099.97521262226,518605.7291322173]
[null,{"$f":"'Admin|Lists'!$B$35","v":"NSP21"},25,25,25,25,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84046.635485608378,90946.085004348293,85609.526906442668,83901.920007544235,79665.957963253546,86419.656205861291,93436.494095431888,87776.943676465249,86038.73742977019,81882.94818842251,63579.391541862831,63290.931689922443,63728.103760763668,62297.47816450589,61205.15409117128,1603373.1440814603,1597135.4315588886,1600715.3815016928,1565766.9596770105,1532403.4097353029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$36","v":"NSP27"},1305,1396,1489,1583,1678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4685169.9359159144,5492995.6323692203,5594828.8638510928,6043286.0266539268,6529533.0922574848,4564470.2544276891,5364489.0490876082,5455425.5148439305,5909773.9040941726,6379665.9574343879,3208039.6838432937,3440463.1500608204,3761483.7248658673,4082967.4396002269,4610239.4673920339,83805722.519690603,90367910.772493854,98194500.690600187,106839463.82955034,119689946.344633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$37","v":"SSP27"},149,159,170,181,191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,410232.69202025025,470681.55987147888,476658.51977108303,507820.58988786774,511735.03420858958,450106.49992947187,518803.9624405998,521358.84584833664,557172.73063576513,564008.54413873516,430684.69799779216,458052.07686132926,491683.950298713,519883.70527759369,553131.31104812608,8977608.2207227666,9553709.5777163487,10321519.459956065,10904019.376844475,11542299.296918159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$38","v":"NEE52"},5205,5020,4835,4650,4465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19217639.6329863,18534640.095891789,17851640.558797281,17168641.021702781,16485641.484608298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39955824.427637778,38535585.76170478,37115347.095771782,35695108.429838806,34274869.763905764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$39","v":"NEE55"}]
[null,{"$f":"'Admin|Lists'!$B$40","v":"NSP55"},19,22,25,28,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36150.730392490404,45117.707965724891,47424.391624710493,52758.37033335297,56364.271716799805,40062.737036481973,50036.213988842188,53362.691094354363,59236.38308050546,63097.076674428579,313090.13674952195,353671.67577518587,397101.36201213195,443273.04222173343,492518.57796975202,3738093.1111888383,4267601.3123761099,4830565.8706930922,5335222.2951774355,5860178.9190848405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$41","v":"NSP56"},1495,1564,1629,1691,1751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92557373.471820593,102354199.6052344,113869809.01724005,124470232.52717951,135741361.25319019,87351549.678924382,94339737.812182903,101773276.22820282,110136824.81114116,121724608.34616861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,187356036.9637033,200997932.32157975,214409539.38294044,231199644.61432195,258006880.18979511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,287124.30434150266,300511.92855047481,312593.33560554532,324241.94084589975,336328.53454348264,88961.373595316691,93314.390482861141,97105.633698523612,100704.21313033183,104333.58982563987,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$42","v":"NAT56"},690,675,659,640,620,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10951003.841564534,10452010.916617576,9857391.3750010822,9163175.9728890378,8350142.1899925843,13223647.840004865,12624165.372584488,11911009.749254221,11077325.309737086,10103186.64957363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40782490.177220508,38927008.760179497,36796448.719369061,34191759.246165045,31326456.478175554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,132518.90969607816,129696.64435522411,126457.34080052447,122717.23367319682,119088.3446127694,79511.345817646885,40273.154460314108,39283.371766314958,38113.954112012048,36942.790229524115,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$43","v":"NEN56"}]
[null,{"$f":"'Admin|Lists'!$B$44","v":"NSP75"},835,852,866,877,887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,157659397.34809187,163390927.67835572,168391754.75914595,174703520.40417635,185920290.96898654,107630647.69949883,111624194.77097601,115085962.90518378,119214780.45506257,126916398.69105268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200571508.46959263,207595360.66271287,214622947.20578554,221313601.28106534,236057966.96198887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233163.41112552499,237691.86651129537,241719.41464595016,244711.92255584689,247560.35576013528,97411.611603967249,99576.150222684635,101268.47258869873,102446.25831491245,103581.32576125632,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$45","v":"NAT75"}]
[null,{"$f":"'Admin|Lists'!$B$46","v":"NSP76"},588,603,618,630,641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237978829.06167442,248003311.7180337,257068746.20156106,268338044.14328697,287998122.52276075,163568233.46653962,170746989.02797917,176935583.6457704,184664781.44947904,197898171.94175717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,301757379.20611095,314037815.49541748,326310565.35105532,338855270.35554081,364312981.98702461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,316550.18703940458,324439.0790038199,332581.9127020145,338969.95033123397,344930.25881594873,132848.76060410784,136546.60520716224,139916.74580382151,142549.30432460678,145062.83748420983,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$47","v":"NSP77"},64,63,60,58,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59978287.53749875,59100093.202874728,57675478.03932596,56866581.732409686,57284560.215708025,42136499.347593829,41522111.725721493,40486006.504693374,39909938.153761037,40222626.954073012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72853496.880250484,71782197.387299359,70134166.133523121,68754455.479456946,69322445.961550534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64796.725230611199,63776.923088670505,60749.927669987868,58749.536628015609,55680.547301542101,29685.828034437462,29314.685541171246,27920.407032517465,26956.437000728776,25550.347849172445,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$48","v":"NSP78"},37,39,41,43,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69793495.331971571,74775117.682791263,79717838.105836287,85345503.575929105,93039545.527020022,45439958.480395168,48589727.670107365,51828752.862486064,55463296.755885191,60598243.503681436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86107444.075614631,92110054.981517464,98699906.178893507,105231526.7618596,114791048.98556291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55670.39390332433,58600.538265283642,61617.685444393297,64676.358740662123,66146.555840691624,35640.75729813458,37621.354449647406,39537.066662293495,41441.729500937894,42420.170607482651,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$49","v":"NSP81"},65,68,71,73,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,314182631.09097034,338791012.92902374,363434411.50277382,389780194.75969428,424441678.94790727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256705818.53962046,276137566.94009519,299318599.90984946,318410741.86453575,347501377.03513771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212434.31469542146,221961.93462480226,231693.05524839813,238320.53559471748,244889.66682234654,88502.426764444812,92759.477847473521,97154.143956673361,99557.472625420429,102318.93095343982,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$50","v":"NSP82"}]
[null,{"$f":"'Admin|Lists'!$B$51","v":"NSP83"},22,23,25,26,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5576764.6909629684,6007617.3307960071,6534226.5867909761,6937176.6368903974,7616952.3066671621,3746301.8373807403,4055622.4874750311,4432009.9107729467,4698790.9512571553,5146127.7078529298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7148277.206140209,7644201.5923022646,8273115.8881658074,8760828.0780533943,9718524.4540535733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23267.680378378373,24315.845726872496,26406.19992695285,27479.507852401861,28531.945717890823,4161.6951227251648,4388.5159869515173,4812.4263715355546,4967.0475144455449,5166.7985237384546,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$52","v":"NAL84"}]
[null,{"$f":"'Admin|Lists'!$B$53","v":"NSP91"}]
[null,{"$f":"'Admin|Lists'!$B$54","v":"NEE93"}]
[null,{"$f":"'Admin|Lists'!$B$55","v":"NSP94"}]
[null,"STSS"]
[null,{"$f":"'Admin|Lists'!$B$56","v":"NSP95"}]
[null,{"$f":"'Admin|Lists'!$B$57","v":"NAL96"}]

{"sheet":"Calc|FY27-31 Prices","index":5,"n_rows":70,"n_cols":95,"rows_kept":70,"cut":false,"hidden":false,"merged":[[15,4,18,4]]}
[{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1))))","v":"Home"}]
[null,null,null,null,{"$f":"ModelTitle","v":"AusNet Services Distribution Indicative Tariffs"}]
[]
[null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Calc|FY27-31 Prices"}]
[]
[]
[null,null,null,null,"Residential rebalancing",null,null,null,null,null,{"$f":"1+'Data|PTRM & Price Changes'!$D$32","v":0.90177314668692021},{"$f":"1+'Data|PTRM & Price Changes'!$E$32","v":1.0009524857689918},{"$f":"1+'Data|PTRM & Price Changes'!$F$32","v":1.0010312206783005},{"$f":"1+'Data|PTRM & Price Changes'!$G$32","v":1.0011612326043013},{"$f":"1+'Data|PTRM & Price Changes'!$H$32","v":1.0028324746692756},{"$f":"1+'Data|PTRM & Price Changes'!$D$32","v":0.90177314668692021},{"$f":"1+'Data|PTRM & Price Changes'!$E$32","v":1.0009524857689918},{"$f":"1+'Data|PTRM & Price Changes'!$F$32","v":1.0010312206783005},{"$f":"1+'Data|PTRM & Price Changes'!$G$32","v":1.0011612326043013},{"$f":"1+'Data|PTRM & Price Changes'!$H$32","v":1.0028324746692756},{"$f":"1+'Data|PTRM & Price Changes'!$D$32","v":0.90177314668692021},{"$f":"1+'Data|PTRM & Price Changes'!$E$32","v":1.0009524857689918},{"$f":"1+'Data|PTRM & Price Changes'!$F$32","v":1.0010312206783005},{"$f":"1+'Data|PTRM & Price Changes'!$G$32","v":1.0011612326043013},{"$f":"1+'Data|PTRM & Price Changes'!$H$32","v":1.0028324746692756},{"$f":"1+'Data|PTRM & Price Changes'!$D$32","v":0.90177314668692021},{"$f":"1+'Data|PTRM & Price Changes'!$E$32","v":1.0009524857689918},{"$f":"1+'Data|PTRM & Price Changes'!$F$32","v":1.0010312206783005},{"$f":"1+'Data|PTRM & Price Changes'!$G$32","v":1.0011612326043013},{"$f":"1+'Data|PTRM & Price Changes'!$H$32","v":1.0028324746692756},{"$f":"1+'Data|PTRM & Price Changes'!$D$32","v":0.90177314668692021},{"$f":"1+'Data|PTRM & Price Changes'!$E$32","v":1.0009524857689918},{"$f":"1+'Data|PTRM & Price Changes'!$F$32","v":1.0010312206783005},{"$f":"1+'Data|PTRM & Price Changes'!$G$32","v":1.0011612326043013},{"$f":"1+'Data|PTRM & Price Changes'!$H$32","v":1.0028324746692756},{"$f":"1+'Data|PTRM & Price Changes'!$D$32","v":0.90177314668692021},{"$f":"1+'Data|PTRM & Price Changes'!$E$32","v":1.0009524857689918},{"$f":"1+'Data|PTRM & Price Changes'!$F$32","v":1.0010312206783005},{"$f":"1+'Data|PTRM & Price Changes'!$G$32","v":1.0011612326043013},{"$f":"1+'Data|PTRM & Price Changes'!$H$32","v":1.0028324746692756},{"$f":"1+'Data|PTRM & Price Changes'!$D$32","v":0.90177314668692021},{"$f":"1+'Data|PTRM & Price Changes'!$E$32","v":1.0009524857689918},{"$f":"1+'Data|PTRM & Price Changes'!$F$32","v":1.0010312206783005},{"$f":"1+'Data|PTRM & Price Changes'!$G$32","v":1.0011612326043013},{"$f":"1+'Data|PTRM & Price Changes'!$H$32","v":1.0028324746692756},{"$f":"1+'Data|PTRM & Price Changes'!$D$32","v":0.90177314668692021},{"$f":"1+'Data|PTRM & Price Changes'!$E$32","v":1.0009524857689918},{"$f":"1+'Data|PTRM & Price Changes'!$F$32","v":1.0010312206783005},{"$f":"1+'Data|PTRM & Price Changes'!$G$32","v":1.0011612326043013},{"$f":"1+'Data|PTRM & Price Changes'!$H$32","v":1.0028324746692756},{"$f":"1+'Data|PTRM & Price Changes'!$D$32","v":0.90177314668692021},{"$f":"1+'Data|PTRM & Price Changes'!$E$32","v":1.0009524857689918},{"$f":"1+'Data|PTRM & Price Changes'!$F$32","v":1.0010312206783005},{"$f":"1+'Data|PTRM & Price Changes'!$G$32","v":1.0011612326043013},{"$f":"1+'Data|PTRM & Price Changes'!$H$32","v":1.0028324746692756},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+'Data|PTRM & Price Changes'!$D$32","v":0.90177314668692021},{"$f":"1+'Data|PTRM & Price Changes'!$E$32","v":1.0009524857689918},{"$f":"1+'Data|PTRM & Price Changes'!$F$32","v":1.0010312206783005},{"$f":"1+'Data|PTRM & Price Changes'!$G$32","v":1.0011612326043013},{"$f":"1+'Data|PTRM & Price Changes'!$H$32","v":1.0028324746692756},{"$f":"1+'Data|PTRM & Price Changes'!$D$32","v":0.90177314668692021},{"$f":"1+'Data|PTRM & Price Changes'!$E$32","v":1.0009524857689918},{"$f":"1+'Data|PTRM & Price Changes'!$F$32","v":1.0010312206783005},{"$f":"1+'Data|PTRM & Price Changes'!$G$32","v":1.0011612326043013},{"$f":"1+'Data|PTRM & Price Changes'!$H$32","v":1.0028324746692756},{"$f":"1+'Data|PTRM & Price Changes'!$D$32","v":0.90177314668692021},{"$f":"1+'Data|PTRM & Price Changes'!$E$32","v":1.0009524857689918},{"$f":"1+'Data|PTRM & Price Changes'!$F$32","v":1.0010312206783005},{"$f":"1+'Data|PTRM & Price Changes'!$G$32","v":1.0011612326043013},{"$f":"1+'Data|PTRM & Price Changes'!$H$32","v":1.0028324746692756},{"$f":"1+'Data|PTRM & Price Changes'!$D$32","v":0.90177314668692021},{"$f":"1+'Data|PTRM & Price Changes'!$E$32","v":1.0009524857689918},{"$f":"1+'Data|PTRM & Price Changes'!$F$32","v":1.0010312206783005},{"$f":"1+'Data|PTRM & Price Changes'!$G$32","v":1.0011612326043013},{"$f":"1+'Data|PTRM & Price Changes'!$H$32","v":1.0028324746692756}]
["SB",null,null,null,"Price Index",{"$f":"'Data|PTRM & Price Changes'!D31","v":0.97818941899270306},{"$f":"'Data|PTRM & Price Changes'!E31","v":1.0262651741521112},{"$f":"'Data|PTRM & Price Changes'!F31","v":1.0275998321103612},{"$f":"'Data|PTRM & Price Changes'!G31","v":1.0293007393800848},{"$f":"'Data|PTRM & Price Changes'!H31","v":1.021020618052132},{"$f":"'Data|PTRM & Price Changes'!D31","v":0.97818941899270306},{"$f":"'Data|PTRM & Price Changes'!E31","v":1.0262651741521112},{"$f":"'Data|PTRM & Price Changes'!F31","v":1.0275998321103612},{"$f":"'Data|PTRM & Price Changes'!G31","v":1.0293007393800848},{"$f":"'Data|PTRM & Price Changes'!H31","v":1.021020618052132},{"$f":"K8","v":0.97818941899270306},{"$f":"L8","v":1.0262651741521112},1.0275998321103612,1.0293007393800848,1.021020618052132,0.97818941899270306,1.0262651741521112,1.0275998321103612,1.0293007393800848,1.021020618052132,0.97818941899270306,1.0262651741521112,1.0275998321103612,1.0293007393800848,1.021020618052132,0.97818941899270306,1.0262651741521112,1.0275998321103612,1.0293007393800848,1.021020618052132,0.97818941899270306,1.0262651741521112,1.0275998321103612,1.0293007393800848,1.021020618052132,0.97818941899270306,1.0262651741521112,1.0275998321103612,1.0293007393800848,1.021020618052132,0.97818941899270306,1.0262651741521112,1.0275998321103612,1.0293007393800848,1.021020618052132,0.97818941899270306,1.0262651741521112,1.0275998321103612,1.0293007393800848,1.021020618052132,0.97818941899270306,1.0262651741521112,1.0275998321103612,1.0293007393800848,1.021020618052132,1,1,1,1,1,1,1,1,1,1,{"$f":"BN8","v":1},{"$f":"BO8","v":1},{"$f":"BP8","v":1},{"$f":"BQ8","v":1},{"$f":"BR8","v":1},{"$f":"BD8","v":0.97818941899270306},{"$f":"BE8","v":1.0262651741521112},1.0275998321103612,1.0293007393800848,1.021020618052132,{"$f":"BX8","v":0.97818941899270306},{"$f":"BY8","v":1.0262651741521112},1.0275998321103612,1.0293007393800848,1.021020618052132,0.97818941899270306,1.0262651741521112,1.0275998321103612,1.0293007393800848,1.021020618052132,0.97818941899270306,1.0262651741521112,1.0275998321103612,1.0293007393800848,1.021020618052132]
["SBMedium",null,null,null,"CPD transitional escalation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.2,0.4,0.6,0.8,{"$f":"BX9","v":0},0.2,0.4,0.6,0.8]
[null,null,null,null,"Residential discount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data|PTRM & Price Changes'!D15","v":0.23277035896751369},{"$f":"'Data|PTRM & Price Changes'!E15","v":-8.9387492152395512E-3},{"$f":"'Data|PTRM & Price Changes'!F15","v":-8.7345035235038559E-3},{"$f":"'Data|PTRM & Price Changes'!G15","v":-8.6909443289222964E-3},{"$f":"'Data|PTRM & Price Changes'!H15","v":-1.0345606391275805E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data|PTRM & Price Changes'!D15","v":0.23277035896751369},{"$f":"'Data|PTRM & Price Changes'!E15","v":-8.9387492152395512E-3},{"$f":"'Data|PTRM & Price Changes'!F15","v":-8.7345035235038559E-3},{"$f":"'Data|PTRM & Price Changes'!G15","v":-8.6909443289222964E-3},{"$f":"'Data|PTRM & Price Changes'!H15","v":-1.0345606391275805E-2}]
[null,null,null,null,"Fixed charge escalation - small business",{"$f":"'Data|PTRM & Price Changes'!D35","v":1.0249999999999999},{"$f":"'Data|PTRM & Price Changes'!E35","v":1.0249999999999999},{"$f":"'Data|PTRM & Price Changes'!F35","v":1.0249999999999999},{"$f":"'Data|PTRM & Price Changes'!G35","v":1.0249999999999999},{"$f":"'Data|PTRM & Price Changes'!H35","v":1.0249999999999999}]
[null,null,null,null,"Fixed charge escalation - small business revenue rebalancing",null,null,null,null,null,{"$f":"'Data|PTRM & Price Changes'!D48","v":0.99707665677690538},{"$f":"'Data|PTRM & Price Changes'!E48","v":0.99713887896777509},{"$f":"'Data|PTRM & Price Changes'!F48","v":0.99713040231496208},{"$f":"'Data|PTRM & Price Changes'!G48","v":0.99725548248040852},{"$f":"'Data|PTRM & Price Changes'!H48","v":0.99777129252437735},{"$f":"K12","v":0.99707665677690538},{"$f":"L12","v":0.99713887896777509},0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,{"$f":"BX12","v":0.99707665677690538},0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735,0.99707665677690538,0.99713887896777509,0.99713040231496208,0.99725548248040852,0.99777129252437735]
[null,null,null,null,"Fixed charge escalation - small business >40 to 160MWh",{"$f":"'Data|PTRM & Price Changes'!D40","v":1.075},{"$f":"'Data|PTRM & Price Changes'!E40","v":1.075},{"$f":"'Data|PTRM & Price Changes'!F40","v":1.075},{"$f":"'Data|PTRM & Price Changes'!G40","v":1.075},{"$f":"'Data|PTRM & Price Changes'!H40","v":1.075}]
[null,null,null,null,"Fixed charge escalation - small business >40 to 160MWh revenue rebalancing",null,null,null,null,null,{"$f":"'Data|PTRM & Price Changes'!D52","v":0.99873541743411454},{"$f":"'Data|PTRM & Price Changes'!E52","v":0.99867025183336655},{"$f":"'Data|PTRM & Price Changes'!F52","v":0.99858822808550107},{"$f":"'Data|PTRM & Price Changes'!G52","v":0.99854970103943663},{"$f":"'Data|PTRM & Price Changes'!H52","v":0.99866558584856757},{"$f":"K14","v":0.99873541743411454},{"$f":"L14","v":0.99867025183336655},0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,{"$f":"BX14","v":0.99873541743411454},0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757,0.99873541743411454,0.99867025183336655,0.99858822808550107,0.99854970103943663,0.99866558584856757]
[]
[null,null,null,null,"Tariff Code",{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge17","v":"Demand off peak season"},{"$f":"Charge17","v":"Demand off peak season"},{"$f":"Charge17","v":"Demand off peak season"},{"$f":"Charge17","v":"Demand off peak season"},{"$f":"Charge17","v":"Demand off peak season"}]
[null,null,null,null,null,{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(F$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(G$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(H$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(I$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(J$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(K$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(L$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(M$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(N$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(O$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(P$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(Q$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(R$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(S$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(T$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(U$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(V$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(W$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(X$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(Y$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(Z$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AA$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AB$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AC$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AD$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AE$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AF$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AG$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AH$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AI$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AJ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AK$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AL$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AM$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AN$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AO$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AP$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AQ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AR$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AS$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AT$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AU$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AV$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AW$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AX$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AY$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AZ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BA$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BB$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BC$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BD$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BE$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BF$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BG$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BH$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BI$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BJ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BK$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BL$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BM$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BN$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BO$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BP$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BQ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BR$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BS$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BT$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BU$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BV$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BW$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BX$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BY$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BZ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CA$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CB$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CC$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CD$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CE$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CF$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CG$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CH$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CI$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CJ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CK$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CL$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CM$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CN$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CO$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CP$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CQ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"}]
[null,null,null,null,null,{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(F$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$/year"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(G$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$/year"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(H$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$/year"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(I$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$/year"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(J$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$/year"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(K$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(L$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(M$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(N$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(O$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(P$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(Q$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(R$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(S$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(T$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(U$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(V$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(W$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(X$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(Y$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(Z$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AA$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AB$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AC$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AD$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AE$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AF$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AG$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AH$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AI$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AJ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AK$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AL$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AM$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AN$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AO$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AP$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AQ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AR$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AS$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AT$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AU$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AV$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AW$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AX$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AY$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(AZ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BA$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BB$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BC$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BD$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BE$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BF$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BG$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BH$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BI$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BJ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BK$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BL$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BM$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BN$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BO$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BP$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BQ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BR$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BS$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BT$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BU$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BV$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BW$16,'Admin|Lists'!$G$9:$G$28,0))","v":"c/kWh"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BX$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kVA"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BY$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kVA"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(BZ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kVA"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CA$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kVA"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CB$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kVA"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CC$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kVA"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CD$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kVA"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CE$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kVA"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CF$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kVA"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CG$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kVA"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CH$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kW"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CI$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kW"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CJ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kW"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CK$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kW"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CL$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kW"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CM$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kW"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CN$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kW"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CO$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kW"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CP$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kW"},{"$f":"INDEX('Admin|Lists'!$H$9:$H$28,MATCH(CQ$16,'Admin|Lists'!$G$9:$G$28,0))","v":"$kW"}]
[null,null,null,null,null,"FY27","FY28","FY29","FY30","FY31",{"$f":"F19","v":"FY27"},{"$f":"G19","v":"FY28"},"FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31",{"$f":"BS19","v":"FY27"},"FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31"]
["Residential rebalancing","Fixed charged escalation","Residential discount","Small business rebalancing","Lookup",{"$f":"F16&F19","v":"Standing chargeFY27"},{"$f":"G16&G19","v":"Standing chargeFY28"},"Standing chargeFY29","Standing chargeFY30","Standing chargeFY31","AnytimeFY27","AnytimeFY28","AnytimeFY29","AnytimeFY30","AnytimeFY31","Block 1FY27","Block 1FY28","Block 1FY29","Block 1FY30","Block 1FY31","Block 2FY27","Block 2FY28","Block 2FY29","Block 2FY30","Block 2FY31","PeakFY27","PeakFY28","PeakFY29","PeakFY30","PeakFY31","ShoulderFY27","ShoulderFY28","ShoulderFY29","ShoulderFY30","ShoulderFY31","Summer peakFY27","Summer peakFY28","Summer peakFY29","Summer peakFY30","Summer peakFY31","Summer shoulderFY27","Summer shoulderFY28","Summer shoulderFY29","Summer shoulderFY30","Summer shoulderFY31","Winter peakFY27","Winter peakFY28","Winter peakFY29","Winter peakFY30","Winter peakFY31","Off peakFY27","Off peakFY28","Off peakFY29","Off peakFY30","Off peakFY31","Dedicated circuitFY27","Dedicated circuitFY28","Dedicated circuitFY29","Dedicated circuitFY30","Dedicated circuitFY31","Solar soakFY27","Solar soakFY28","Solar soakFY29","Solar soakFY30","Solar soakFY31","Export chargeFY27","Export chargeFY28","Export chargeFY29","Export chargeFY30","Export chargeFY31","Export rewardFY27",{"$f":"BT16&BT19","v":"Export rewardFY28"},"Export rewardFY29","Export rewardFY30","Export rewardFY31",{"$f":"BX16&BX19","v":"Demand capacityFY27"},"Demand capacityFY28","Demand capacityFY29","Demand capacityFY30","Demand capacityFY31","Demand critical peakFY27","Demand critical peakFY28","Demand critical peakFY29","Demand critical peakFY30","Demand critical peakFY31","Demand peak seasonFY27","Demand peak seasonFY28","Demand peak seasonFY29","Demand peak seasonFY30","Demand peak seasonFY31","Demand off peak seasonFY27","Demand off peak seasonFY28","Demand off peak seasonFY29","Demand off peak seasonFY30","Demand off peak seasonFY31"]
["Residential",null,null,null,{"$f":"'Admin|Lists'!$B$9","v":"NEE11"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),F20*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A21=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B21=\"Small business\",F$11,IF($B21=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",F$12,IF($D21=\"Small business medium rebalancing\",F$14,1)))*IF($C21=\"Resi discount\",1+F$10,1),E21*F$8*IF(AND($A21=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B21=\"Small business\",F$11,IF($B21=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",F$12,IF($D21=\"Small business medium rebalancing\",F$14,1)))*IF($C21=\"Resi discount\",1+F$10,1)))","v":146.81636490853964},{"$f":"IF(AND(G$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),G20*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A21=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B21=\"Small business\",G$11,IF($B21=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",G$12,IF($D21=\"Small business medium rebalancing\",G$14,1)))*IF($C21=\"Resi discount\",1+G$10,1),F21*G$8*IF(AND($A21=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B21=\"Small business\",G$11,IF($B21=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",G$12,IF($D21=\"Small business medium rebalancing\",G$14,1)))*IF($C21=\"Resi discount\",1+G$10,1)))","v":150.67252230124234},{"$f":"IF(AND(H$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),H20*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A21=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B21=\"Small business\",H$11,IF($B21=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",H$12,IF($D21=\"Small business medium rebalancing\",H$14,1)))*IF($C21=\"Resi discount\",1+H$10,1),G21*H$8*IF(AND($A21=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B21=\"Small business\",H$11,IF($B21=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",H$12,IF($D21=\"Small business medium rebalancing\",H$14,1)))*IF($C21=\"Resi discount\",1+H$10,1)))","v":154.83105862040128},{"$f":"IF(AND(I$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),I20*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A21=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B21=\"Small business\",I$11,IF($B21=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",I$12,IF($D21=\"Small business medium rebalancing\",I$14,1)))*IF($C21=\"Resi discount\",1+I$10,1),H21*I$8*IF(AND($A21=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B21=\"Small business\",I$11,IF($B21=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",I$12,IF($D21=\"Small business medium rebalancing\",I$14,1)))*IF($C21=\"Resi discount\",1+I$10,1)))","v":159.3677231169803},{"$f":"IF(AND(J$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),J20*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A21=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B21=\"Small business\",J$11,IF($B21=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",J$12,IF($D21=\"Small business medium rebalancing\",J$14,1)))*IF($C21=\"Resi discount\",1+J$10,1),I21*J$8*IF(AND($A21=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B21=\"Small business\",J$11,IF($B21=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",J$12,IF($D21=\"Small business medium rebalancing\",J$14,1)))*IF($C21=\"Resi discount\",1+J$10,1)))","v":162.71773115446027},{"$f":"IF(AND(K$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),K20*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A21=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B21=\"Small business\",K$11,IF($B21=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",K$12,IF($D21=\"Small business medium rebalancing\",K$14,1)))*IF($C21=\"Resi discount\",1+K$10,1),J21*K$8*IF(AND($A21=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B21=\"Small business\",K$11,IF($B21=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",K$12,IF($D21=\"Small business medium rebalancing\",K$14,1)))*IF($C21=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),L20*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A21=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B21=\"Small business\",L$11,IF($B21=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",L$12,IF($D21=\"Small business medium rebalancing\",L$14,1)))*IF($C21=\"Resi discount\",1+L$10,1),K21*L$8*IF(AND($A21=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B21=\"Small business\",L$11,IF($B21=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",L$12,IF($D21=\"Small business medium rebalancing\",L$14,1)))*IF($C21=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),M20*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A21=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B21=\"Small business\",M$11,IF($B21=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",M$12,IF($D21=\"Small business medium rebalancing\",M$14,1)))*IF($C21=\"Resi discount\",1+M$10,1),L21*M$8*IF(AND($A21=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B21=\"Small business\",M$11,IF($B21=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",M$12,IF($D21=\"Small business medium rebalancing\",M$14,1)))*IF($C21=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),N20*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A21=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B21=\"Small business\",N$11,IF($B21=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",N$12,IF($D21=\"Small business medium rebalancing\",N$14,1)))*IF($C21=\"Resi discount\",1+N$10,1),M21*N$8*IF(AND($A21=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B21=\"Small business\",N$11,IF($B21=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",N$12,IF($D21=\"Small business medium rebalancing\",N$14,1)))*IF($C21=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),O20*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A21=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B21=\"Small business\",O$11,IF($B21=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",O$12,IF($D21=\"Small business medium rebalancing\",O$14,1)))*IF($C21=\"Resi discount\",1+O$10,1),N21*O$8*IF(AND($A21=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B21=\"Small business\",O$11,IF($B21=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",O$12,IF($D21=\"Small business medium rebalancing\",O$14,1)))*IF($C21=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),P20*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A21=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B21=\"Small business\",P$11,IF($B21=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",P$12,IF($D21=\"Small business medium rebalancing\",P$14,1)))*IF($C21=\"Resi discount\",1+P$10,1),O21*P$8*IF(AND($A21=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B21=\"Small business\",P$11,IF($B21=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",P$12,IF($D21=\"Small business medium rebalancing\",P$14,1)))*IF($C21=\"Resi discount\",1+P$10,1)))","v":10.091143514134457},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),Q20*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A21=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B21=\"Small business\",Q$11,IF($B21=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",Q$12,IF($D21=\"Small business medium rebalancing\",Q$14,1)))*IF($C21=\"Resi discount\",1+Q$10,1),P21*Q$8*IF(AND($A21=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B21=\"Small business\",Q$11,IF($B21=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",Q$12,IF($D21=\"Small business medium rebalancing\",Q$14,1)))*IF($C21=\"Resi discount\",1+Q$10,1)))","v":10.366053278719153},{"$f":"IF(AND(R$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),R20*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A21=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B21=\"Small business\",R$11,IF($B21=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",R$12,IF($D21=\"Small business medium rebalancing\",R$14,1)))*IF($C21=\"Resi discount\",1+R$10,1),Q21*R$8*IF(AND($A21=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B21=\"Small business\",R$11,IF($B21=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",R$12,IF($D21=\"Small business medium rebalancing\",R$14,1)))*IF($C21=\"Resi discount\",1+R$10,1)))","v":10.663139330959972},{"$f":"IF(AND(S$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),S20*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A21=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B21=\"Small business\",S$11,IF($B21=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",S$12,IF($D21=\"Small business medium rebalancing\",S$14,1)))*IF($C21=\"Resi discount\",1+S$10,1),R21*S$8*IF(AND($A21=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B21=\"Small business\",S$11,IF($B21=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",S$12,IF($D21=\"Small business medium rebalancing\",S$14,1)))*IF($C21=\"Resi discount\",1+S$10,1)))","v":10.98832239556269},{"$f":"IF(AND(T$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),T20*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A21=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B21=\"Small business\",T$11,IF($B21=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",T$12,IF($D21=\"Small business medium rebalancing\",T$14,1)))*IF($C21=\"Resi discount\",1+T$10,1),S21*T$8*IF(AND($A21=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B21=\"Small business\",T$11,IF($B21=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",T$12,IF($D21=\"Small business medium rebalancing\",T$14,1)))*IF($C21=\"Resi discount\",1+T$10,1)))","v":11.251082117277717},{"$f":"IF(AND(U$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),U20*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A21=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B21=\"Small business\",U$11,IF($B21=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",U$12,IF($D21=\"Small business medium rebalancing\",U$14,1)))*IF($C21=\"Resi discount\",1+U$10,1),T21*U$8*IF(AND($A21=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B21=\"Small business\",U$11,IF($B21=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",U$12,IF($D21=\"Small business medium rebalancing\",U$14,1)))*IF($C21=\"Resi discount\",1+U$10,1)))","v":10.091143514134457},{"$f":"IF(AND(V$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),V20*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A21=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B21=\"Small business\",V$11,IF($B21=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",V$12,IF($D21=\"Small business medium rebalancing\",V$14,1)))*IF($C21=\"Resi discount\",1+V$10,1),U21*V$8*IF(AND($A21=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B21=\"Small business\",V$11,IF($B21=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",V$12,IF($D21=\"Small business medium rebalancing\",V$14,1)))*IF($C21=\"Resi discount\",1+V$10,1)))","v":10.366053278719153},{"$f":"IF(AND(W$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),W20*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A21=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B21=\"Small business\",W$11,IF($B21=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",W$12,IF($D21=\"Small business medium rebalancing\",W$14,1)))*IF($C21=\"Resi discount\",1+W$10,1),V21*W$8*IF(AND($A21=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B21=\"Small business\",W$11,IF($B21=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",W$12,IF($D21=\"Small business medium rebalancing\",W$14,1)))*IF($C21=\"Resi discount\",1+W$10,1)))","v":10.663139330959972},{"$f":"IF(AND(X$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),X20*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A21=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B21=\"Small business\",X$11,IF($B21=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",X$12,IF($D21=\"Small business medium rebalancing\",X$14,1)))*IF($C21=\"Resi discount\",1+X$10,1),W21*X$8*IF(AND($A21=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B21=\"Small business\",X$11,IF($B21=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",X$12,IF($D21=\"Small business medium rebalancing\",X$14,1)))*IF($C21=\"Resi discount\",1+X$10,1)))","v":10.98832239556269},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),Y20*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A21=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B21=\"Small business\",Y$11,IF($B21=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",Y$12,IF($D21=\"Small business medium rebalancing\",Y$14,1)))*IF($C21=\"Resi discount\",1+Y$10,1),X21*Y$8*IF(AND($A21=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B21=\"Small business\",Y$11,IF($B21=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",Y$12,IF($D21=\"Small business medium rebalancing\",Y$14,1)))*IF($C21=\"Resi discount\",1+Y$10,1)))","v":11.251082117277717},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),Z20*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A21=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B21=\"Small business\",Z$11,IF($B21=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",Z$12,IF($D21=\"Small business medium rebalancing\",Z$14,1)))*IF($C21=\"Resi discount\",1+Z$10,1),Y21*Z$8*IF(AND($A21=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B21=\"Small business\",Z$11,IF($B21=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",Z$12,IF($D21=\"Small business medium rebalancing\",Z$14,1)))*IF($C21=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AA20*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A21=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B21=\"Small business\",AA$11,IF($B21=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AA$12,IF($D21=\"Small business medium rebalancing\",AA$14,1)))*IF($C21=\"Resi discount\",1+AA$10,1),Z21*AA$8*IF(AND($A21=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B21=\"Small business\",AA$11,IF($B21=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AA$12,IF($D21=\"Small business medium rebalancing\",AA$14,1)))*IF($C21=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AB20*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A21=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B21=\"Small business\",AB$11,IF($B21=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AB$12,IF($D21=\"Small business medium rebalancing\",AB$14,1)))*IF($C21=\"Resi discount\",1+AB$10,1),AA21*AB$8*IF(AND($A21=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B21=\"Small business\",AB$11,IF($B21=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AB$12,IF($D21=\"Small business medium rebalancing\",AB$14,1)))*IF($C21=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AC20*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A21=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B21=\"Small business\",AC$11,IF($B21=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AC$12,IF($D21=\"Small business medium rebalancing\",AC$14,1)))*IF($C21=\"Resi discount\",1+AC$10,1),AB21*AC$8*IF(AND($A21=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B21=\"Small business\",AC$11,IF($B21=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AC$12,IF($D21=\"Small business medium rebalancing\",AC$14,1)))*IF($C21=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AD20*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A21=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B21=\"Small business\",AD$11,IF($B21=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AD$12,IF($D21=\"Small business medium rebalancing\",AD$14,1)))*IF($C21=\"Resi discount\",1+AD$10,1),AC21*AD$8*IF(AND($A21=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B21=\"Small business\",AD$11,IF($B21=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AD$12,IF($D21=\"Small business medium rebalancing\",AD$14,1)))*IF($C21=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AE20*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A21=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B21=\"Small business\",AE$11,IF($B21=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AE$12,IF($D21=\"Small business medium rebalancing\",AE$14,1)))*IF($C21=\"Resi discount\",1+AE$10,1),AD21*AE$8*IF(AND($A21=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B21=\"Small business\",AE$11,IF($B21=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AE$12,IF($D21=\"Small business medium rebalancing\",AE$14,1)))*IF($C21=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AF20*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A21=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B21=\"Small business\",AF$11,IF($B21=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AF$12,IF($D21=\"Small business medium rebalancing\",AF$14,1)))*IF($C21=\"Resi discount\",1+AF$10,1),AE21*AF$8*IF(AND($A21=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B21=\"Small business\",AF$11,IF($B21=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AF$12,IF($D21=\"Small business medium rebalancing\",AF$14,1)))*IF($C21=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AG20*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A21=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B21=\"Small business\",AG$11,IF($B21=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AG$12,IF($D21=\"Small business medium rebalancing\",AG$14,1)))*IF($C21=\"Resi discount\",1+AG$10,1),AF21*AG$8*IF(AND($A21=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B21=\"Small business\",AG$11,IF($B21=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AG$12,IF($D21=\"Small business medium rebalancing\",AG$14,1)))*IF($C21=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AH20*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A21=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B21=\"Small business\",AH$11,IF($B21=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AH$12,IF($D21=\"Small business medium rebalancing\",AH$14,1)))*IF($C21=\"Resi discount\",1+AH$10,1),AG21*AH$8*IF(AND($A21=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B21=\"Small business\",AH$11,IF($B21=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AH$12,IF($D21=\"Small business medium rebalancing\",AH$14,1)))*IF($C21=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AI20*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A21=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B21=\"Small business\",AI$11,IF($B21=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AI$12,IF($D21=\"Small business medium rebalancing\",AI$14,1)))*IF($C21=\"Resi discount\",1+AI$10,1),AH21*AI$8*IF(AND($A21=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B21=\"Small business\",AI$11,IF($B21=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AI$12,IF($D21=\"Small business medium rebalancing\",AI$14,1)))*IF($C21=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AJ20*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A21=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B21=\"Small business\",AJ$11,IF($B21=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AJ$12,IF($D21=\"Small business medium rebalancing\",AJ$14,1)))*IF($C21=\"Resi discount\",1+AJ$10,1),AI21*AJ$8*IF(AND($A21=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B21=\"Small business\",AJ$11,IF($B21=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AJ$12,IF($D21=\"Small business medium rebalancing\",AJ$14,1)))*IF($C21=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AK20*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A21=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B21=\"Small business\",AK$11,IF($B21=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AK$12,IF($D21=\"Small business medium rebalancing\",AK$14,1)))*IF($C21=\"Resi discount\",1+AK$10,1),AJ21*AK$8*IF(AND($A21=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B21=\"Small business\",AK$11,IF($B21=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AK$12,IF($D21=\"Small business medium rebalancing\",AK$14,1)))*IF($C21=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AL20*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A21=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B21=\"Small business\",AL$11,IF($B21=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AL$12,IF($D21=\"Small business medium rebalancing\",AL$14,1)))*IF($C21=\"Resi discount\",1+AL$10,1),AK21*AL$8*IF(AND($A21=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B21=\"Small business\",AL$11,IF($B21=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AL$12,IF($D21=\"Small business medium rebalancing\",AL$14,1)))*IF($C21=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AM20*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A21=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B21=\"Small business\",AM$11,IF($B21=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AM$12,IF($D21=\"Small business medium rebalancing\",AM$14,1)))*IF($C21=\"Resi discount\",1+AM$10,1),AL21*AM$8*IF(AND($A21=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B21=\"Small business\",AM$11,IF($B21=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AM$12,IF($D21=\"Small business medium rebalancing\",AM$14,1)))*IF($C21=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AN20*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A21=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B21=\"Small business\",AN$11,IF($B21=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AN$12,IF($D21=\"Small business medium rebalancing\",AN$14,1)))*IF($C21=\"Resi discount\",1+AN$10,1),AM21*AN$8*IF(AND($A21=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B21=\"Small business\",AN$11,IF($B21=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AN$12,IF($D21=\"Small business medium rebalancing\",AN$14,1)))*IF($C21=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AO20*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A21=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B21=\"Small business\",AO$11,IF($B21=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AO$12,IF($D21=\"Small business medium rebalancing\",AO$14,1)))*IF($C21=\"Resi discount\",1+AO$10,1),AN21*AO$8*IF(AND($A21=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B21=\"Small business\",AO$11,IF($B21=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AO$12,IF($D21=\"Small business medium rebalancing\",AO$14,1)))*IF($C21=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AP20*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A21=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B21=\"Small business\",AP$11,IF($B21=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AP$12,IF($D21=\"Small business medium rebalancing\",AP$14,1)))*IF($C21=\"Resi discount\",1+AP$10,1),AO21*AP$8*IF(AND($A21=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B21=\"Small business\",AP$11,IF($B21=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AP$12,IF($D21=\"Small business medium rebalancing\",AP$14,1)))*IF($C21=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AQ20*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A21=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B21=\"Small business\",AQ$11,IF($B21=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AQ$12,IF($D21=\"Small business medium rebalancing\",AQ$14,1)))*IF($C21=\"Resi discount\",1+AQ$10,1),AP21*AQ$8*IF(AND($A21=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B21=\"Small business\",AQ$11,IF($B21=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AQ$12,IF($D21=\"Small business medium rebalancing\",AQ$14,1)))*IF($C21=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AR20*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A21=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B21=\"Small business\",AR$11,IF($B21=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AR$12,IF($D21=\"Small business medium rebalancing\",AR$14,1)))*IF($C21=\"Resi discount\",1+AR$10,1),AQ21*AR$8*IF(AND($A21=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B21=\"Small business\",AR$11,IF($B21=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AR$12,IF($D21=\"Small business medium rebalancing\",AR$14,1)))*IF($C21=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AS20*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A21=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B21=\"Small business\",AS$11,IF($B21=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AS$12,IF($D21=\"Small business medium rebalancing\",AS$14,1)))*IF($C21=\"Resi discount\",1+AS$10,1),AR21*AS$8*IF(AND($A21=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B21=\"Small business\",AS$11,IF($B21=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AS$12,IF($D21=\"Small business medium rebalancing\",AS$14,1)))*IF($C21=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AT20*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A21=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B21=\"Small business\",AT$11,IF($B21=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AT$12,IF($D21=\"Small business medium rebalancing\",AT$14,1)))*IF($C21=\"Resi discount\",1+AT$10,1),AS21*AT$8*IF(AND($A21=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B21=\"Small business\",AT$11,IF($B21=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AT$12,IF($D21=\"Small business medium rebalancing\",AT$14,1)))*IF($C21=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AU20*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A21=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B21=\"Small business\",AU$11,IF($B21=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AU$12,IF($D21=\"Small business medium rebalancing\",AU$14,1)))*IF($C21=\"Resi discount\",1+AU$10,1),AT21*AU$8*IF(AND($A21=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B21=\"Small business\",AU$11,IF($B21=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AU$12,IF($D21=\"Small business medium rebalancing\",AU$14,1)))*IF($C21=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AV20*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A21=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B21=\"Small business\",AV$11,IF($B21=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AV$12,IF($D21=\"Small business medium rebalancing\",AV$14,1)))*IF($C21=\"Resi discount\",1+AV$10,1),AU21*AV$8*IF(AND($A21=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B21=\"Small business\",AV$11,IF($B21=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AV$12,IF($D21=\"Small business medium rebalancing\",AV$14,1)))*IF($C21=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AW20*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A21=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B21=\"Small business\",AW$11,IF($B21=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AW$12,IF($D21=\"Small business medium rebalancing\",AW$14,1)))*IF($C21=\"Resi discount\",1+AW$10,1),AV21*AW$8*IF(AND($A21=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B21=\"Small business\",AW$11,IF($B21=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AW$12,IF($D21=\"Small business medium rebalancing\",AW$14,1)))*IF($C21=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AX20*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A21=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B21=\"Small business\",AX$11,IF($B21=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AX$12,IF($D21=\"Small business medium rebalancing\",AX$14,1)))*IF($C21=\"Resi discount\",1+AX$10,1),AW21*AX$8*IF(AND($A21=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B21=\"Small business\",AX$11,IF($B21=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AX$12,IF($D21=\"Small business medium rebalancing\",AX$14,1)))*IF($C21=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AY20*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A21=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B21=\"Small business\",AY$11,IF($B21=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AY$12,IF($D21=\"Small business medium rebalancing\",AY$14,1)))*IF($C21=\"Resi discount\",1+AY$10,1),AX21*AY$8*IF(AND($A21=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B21=\"Small business\",AY$11,IF($B21=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AY$12,IF($D21=\"Small business medium rebalancing\",AY$14,1)))*IF($C21=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),AZ20*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A21=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B21=\"Small business\",AZ$11,IF($B21=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AZ$12,IF($D21=\"Small business medium rebalancing\",AZ$14,1)))*IF($C21=\"Resi discount\",1+AZ$10,1),AY21*AZ$8*IF(AND($A21=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B21=\"Small business\",AZ$11,IF($B21=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",AZ$12,IF($D21=\"Small business medium rebalancing\",AZ$14,1)))*IF($C21=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BA20*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A21=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B21=\"Small business\",BA$11,IF($B21=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BA$12,IF($D21=\"Small business medium rebalancing\",BA$14,1)))*IF($C21=\"Resi discount\",1+BA$10,1),AZ21*BA$8*IF(AND($A21=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B21=\"Small business\",BA$11,IF($B21=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BA$12,IF($D21=\"Small business medium rebalancing\",BA$14,1)))*IF($C21=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BB20*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A21=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B21=\"Small business\",BB$11,IF($B21=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BB$12,IF($D21=\"Small business medium rebalancing\",BB$14,1)))*IF($C21=\"Resi discount\",1+BB$10,1),BA21*BB$8*IF(AND($A21=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B21=\"Small business\",BB$11,IF($B21=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BB$12,IF($D21=\"Small business medium rebalancing\",BB$14,1)))*IF($C21=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BC20*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A21=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B21=\"Small business\",BC$11,IF($B21=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BC$12,IF($D21=\"Small business medium rebalancing\",BC$14,1)))*IF($C21=\"Resi discount\",1+BC$10,1),BB21*BC$8*IF(AND($A21=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B21=\"Small business\",BC$11,IF($B21=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BC$12,IF($D21=\"Small business medium rebalancing\",BC$14,1)))*IF($C21=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BD20*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A21=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B21=\"Small business\",BD$11,IF($B21=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BD$12,IF($D21=\"Small business medium rebalancing\",BD$14,1)))*IF($C21=\"Resi discount\",1+BD$10,1),BC21*BD$8*IF(AND($A21=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B21=\"Small business\",BD$11,IF($B21=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BD$12,IF($D21=\"Small business medium rebalancing\",BD$14,1)))*IF($C21=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BE20*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A21=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B21=\"Small business\",BE$11,IF($B21=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BE$12,IF($D21=\"Small business medium rebalancing\",BE$14,1)))*IF($C21=\"Resi discount\",1+BE$10,1),BD21*BE$8*IF(AND($A21=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B21=\"Small business\",BE$11,IF($B21=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BE$12,IF($D21=\"Small business medium rebalancing\",BE$14,1)))*IF($C21=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BF20*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A21=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B21=\"Small business\",BF$11,IF($B21=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BF$12,IF($D21=\"Small business medium rebalancing\",BF$14,1)))*IF($C21=\"Resi discount\",1+BF$10,1),BE21*BF$8*IF(AND($A21=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B21=\"Small business\",BF$11,IF($B21=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BF$12,IF($D21=\"Small business medium rebalancing\",BF$14,1)))*IF($C21=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BG20*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A21=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B21=\"Small business\",BG$11,IF($B21=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BG$12,IF($D21=\"Small business medium rebalancing\",BG$14,1)))*IF($C21=\"Resi discount\",1+BG$10,1),BF21*BG$8*IF(AND($A21=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B21=\"Small business\",BG$11,IF($B21=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BG$12,IF($D21=\"Small business medium rebalancing\",BG$14,1)))*IF($C21=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BH20*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A21=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B21=\"Small business\",BH$11,IF($B21=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BH$12,IF($D21=\"Small business medium rebalancing\",BH$14,1)))*IF($C21=\"Resi discount\",1+BH$10,1),BG21*BH$8*IF(AND($A21=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B21=\"Small business\",BH$11,IF($B21=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BH$12,IF($D21=\"Small business medium rebalancing\",BH$14,1)))*IF($C21=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BI20*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A21=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B21=\"Small business\",BI$11,IF($B21=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BI$12,IF($D21=\"Small business medium rebalancing\",BI$14,1)))*IF($C21=\"Resi discount\",1+BI$10,1),BH21*BI$8*IF(AND($A21=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B21=\"Small business\",BI$11,IF($B21=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BI$12,IF($D21=\"Small business medium rebalancing\",BI$14,1)))*IF($C21=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BJ20*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A21=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B21=\"Small business\",BJ$11,IF($B21=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BJ$12,IF($D21=\"Small business medium rebalancing\",BJ$14,1)))*IF($C21=\"Resi discount\",1+BJ$10,1),BI21*BJ$8*IF(AND($A21=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B21=\"Small business\",BJ$11,IF($B21=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BJ$12,IF($D21=\"Small business medium rebalancing\",BJ$14,1)))*IF($C21=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BK20*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A21=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B21=\"Small business\",BK$11,IF($B21=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BK$12,IF($D21=\"Small business medium rebalancing\",BK$14,1)))*IF($C21=\"Resi discount\",1+BK$10,1),BJ21*BK$8*IF(AND($A21=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B21=\"Small business\",BK$11,IF($B21=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BK$12,IF($D21=\"Small business medium rebalancing\",BK$14,1)))*IF($C21=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BL20*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A21=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B21=\"Small business\",BL$11,IF($B21=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BL$12,IF($D21=\"Small business medium rebalancing\",BL$14,1)))*IF($C21=\"Resi discount\",1+BL$10,1),BK21*BL$8*IF(AND($A21=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B21=\"Small business\",BL$11,IF($B21=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BL$12,IF($D21=\"Small business medium rebalancing\",BL$14,1)))*IF($C21=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BM20*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A21=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B21=\"Small business\",BM$11,IF($B21=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BM$12,IF($D21=\"Small business medium rebalancing\",BM$14,1)))*IF($C21=\"Resi discount\",1+BM$10,1),BL21*BM$8*IF(AND($A21=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B21=\"Small business\",BM$11,IF($B21=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BM$12,IF($D21=\"Small business medium rebalancing\",BM$14,1)))*IF($C21=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BN20*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A21=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B21=\"Small business\",BN$11,IF($B21=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BN$12,IF($D21=\"Small business medium rebalancing\",BN$14,1)))*IF($C21=\"Resi discount\",1+BN$10,1),BM21*BN$8*IF(AND($A21=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B21=\"Small business\",BN$11,IF($B21=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BN$12,IF($D21=\"Small business medium rebalancing\",BN$14,1)))*IF($C21=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BO20*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A21=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B21=\"Small business\",BO$11,IF($B21=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BO$12,IF($D21=\"Small business medium rebalancing\",BO$14,1)))*IF($C21=\"Resi discount\",1+BO$10,1),BN21*BO$8*IF(AND($A21=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B21=\"Small business\",BO$11,IF($B21=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BO$12,IF($D21=\"Small business medium rebalancing\",BO$14,1)))*IF($C21=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BP20*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A21=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B21=\"Small business\",BP$11,IF($B21=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BP$12,IF($D21=\"Small business medium rebalancing\",BP$14,1)))*IF($C21=\"Resi discount\",1+BP$10,1),BO21*BP$8*IF(AND($A21=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B21=\"Small business\",BP$11,IF($B21=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BP$12,IF($D21=\"Small business medium rebalancing\",BP$14,1)))*IF($C21=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BQ20*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A21=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B21=\"Small business\",BQ$11,IF($B21=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BQ$12,IF($D21=\"Small business medium rebalancing\",BQ$14,1)))*IF($C21=\"Resi discount\",1+BQ$10,1),BP21*BQ$8*IF(AND($A21=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B21=\"Small business\",BQ$11,IF($B21=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BQ$12,IF($D21=\"Small business medium rebalancing\",BQ$14,1)))*IF($C21=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BR20*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A21=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B21=\"Small business\",BR$11,IF($B21=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BR$12,IF($D21=\"Small business medium rebalancing\",BR$14,1)))*IF($C21=\"Resi discount\",1+BR$10,1),BQ21*BR$8*IF(AND($A21=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B21=\"Small business\",BR$11,IF($B21=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BR$12,IF($D21=\"Small business medium rebalancing\",BR$14,1)))*IF($C21=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BS20*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A21=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B21=\"Small business\",BS$11,IF($B21=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BS$12,IF($D21=\"Small business medium rebalancing\",BS$14,1)))*IF($C21=\"Resi discount\",1+BS$10,1),BR21*BS$8*IF(AND($A21=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B21=\"Small business\",BS$11,IF($B21=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BS$12,IF($D21=\"Small business medium rebalancing\",BS$14,1)))*IF($C21=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BT20*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A21=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B21=\"Small business\",BT$11,IF($B21=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BT$12,IF($D21=\"Small business medium rebalancing\",BT$14,1)))*IF($C21=\"Resi discount\",1+BT$10,1),BS21*BT$8*IF(AND($A21=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B21=\"Small business\",BT$11,IF($B21=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BT$12,IF($D21=\"Small business medium rebalancing\",BT$14,1)))*IF($C21=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BU20*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A21=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B21=\"Small business\",BU$11,IF($B21=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BU$12,IF($D21=\"Small business medium rebalancing\",BU$14,1)))*IF($C21=\"Resi discount\",1+BU$10,1),BT21*BU$8*IF(AND($A21=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B21=\"Small business\",BU$11,IF($B21=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BU$12,IF($D21=\"Small business medium rebalancing\",BU$14,1)))*IF($C21=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BV20*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A21=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B21=\"Small business\",BV$11,IF($B21=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BV$12,IF($D21=\"Small business medium rebalancing\",BV$14,1)))*IF($C21=\"Resi discount\",1+BV$10,1),BU21*BV$8*IF(AND($A21=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B21=\"Small business\",BV$11,IF($B21=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BV$12,IF($D21=\"Small business medium rebalancing\",BV$14,1)))*IF($C21=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BW20*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A21=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B21=\"Small business\",BW$11,IF($B21=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BW$12,IF($D21=\"Small business medium rebalancing\",BW$14,1)))*IF($C21=\"Resi discount\",1+BW$10,1),BV21*BW$8*IF(AND($A21=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B21=\"Small business\",BW$11,IF($B21=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BW$12,IF($D21=\"Small business medium rebalancing\",BW$14,1)))*IF($C21=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BX20*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A21=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B21=\"Small business\",BX$11,IF($B21=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BX$12,IF($D21=\"Small business medium rebalancing\",BX$14,1)))*IF($C21=\"Resi discount\",1+BX$10,1),BW21*BX$8*IF(AND($A21=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B21=\"Small business\",BX$11,IF($B21=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BX$12,IF($D21=\"Small business medium rebalancing\",BX$14,1)))*IF($C21=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BY20*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A21=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B21=\"Small business\",BY$11,IF($B21=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BY$12,IF($D21=\"Small business medium rebalancing\",BY$14,1)))*IF($C21=\"Resi discount\",1+BY$10,1),BX21*BY$8*IF(AND($A21=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B21=\"Small business\",BY$11,IF($B21=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BY$12,IF($D21=\"Small business medium rebalancing\",BY$14,1)))*IF($C21=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),BZ20*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A21=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B21=\"Small business\",BZ$11,IF($B21=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BZ$12,IF($D21=\"Small business medium rebalancing\",BZ$14,1)))*IF($C21=\"Resi discount\",1+BZ$10,1),BY21*BZ$8*IF(AND($A21=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B21=\"Small business\",BZ$11,IF($B21=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",BZ$12,IF($D21=\"Small business medium rebalancing\",BZ$14,1)))*IF($C21=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CA20*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A21=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B21=\"Small business\",CA$11,IF($B21=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CA$12,IF($D21=\"Small business medium rebalancing\",CA$14,1)))*IF($C21=\"Resi discount\",1+CA$10,1),BZ21*CA$8*IF(AND($A21=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B21=\"Small business\",CA$11,IF($B21=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CA$12,IF($D21=\"Small business medium rebalancing\",CA$14,1)))*IF($C21=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CB20*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A21=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B21=\"Small business\",CB$11,IF($B21=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CB$12,IF($D21=\"Small business medium rebalancing\",CB$14,1)))*IF($C21=\"Resi discount\",1+CB$10,1),CA21*CB$8*IF(AND($A21=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B21=\"Small business\",CB$11,IF($B21=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CB$12,IF($D21=\"Small business medium rebalancing\",CB$14,1)))*IF($C21=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CC20*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A21=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B21=\"Small business\",CC$11,IF($B21=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CC$12,IF($D21=\"Small business medium rebalancing\",CC$14,1)))*IF($C21=\"Resi discount\",1+CC$10,1),CB21*CC$8*IF(AND($A21=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B21=\"Small business\",CC$11,IF($B21=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CC$12,IF($D21=\"Small business medium rebalancing\",CC$14,1)))*IF($C21=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CD20*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A21=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B21=\"Small business\",CD$11,IF($B21=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CD$12,IF($D21=\"Small business medium rebalancing\",CD$14,1)))*IF($C21=\"Resi discount\",1+CD$10,1),CC21*CD$8*IF(AND($A21=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B21=\"Small business\",CD$11,IF($B21=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CD$12,IF($D21=\"Small business medium rebalancing\",CD$14,1)))*IF($C21=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CE20*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A21=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B21=\"Small business\",CE$11,IF($B21=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CE$12,IF($D21=\"Small business medium rebalancing\",CE$14,1)))*IF($C21=\"Resi discount\",1+CE$10,1),CD21*CE$8*IF(AND($A21=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B21=\"Small business\",CE$11,IF($B21=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CE$12,IF($D21=\"Small business medium rebalancing\",CE$14,1)))*IF($C21=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CF20*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A21=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B21=\"Small business\",CF$11,IF($B21=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CF$12,IF($D21=\"Small business medium rebalancing\",CF$14,1)))*IF($C21=\"Resi discount\",1+CF$10,1),CE21*CF$8*IF(AND($A21=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B21=\"Small business\",CF$11,IF($B21=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CF$12,IF($D21=\"Small business medium rebalancing\",CF$14,1)))*IF($C21=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CG20*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A21=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B21=\"Small business\",CG$11,IF($B21=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CG$12,IF($D21=\"Small business medium rebalancing\",CG$14,1)))*IF($C21=\"Resi discount\",1+CG$10,1),CF21*CG$8*IF(AND($A21=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B21=\"Small business\",CG$11,IF($B21=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CG$12,IF($D21=\"Small business medium rebalancing\",CG$14,1)))*IF($C21=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CH20*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A21=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B21=\"Small business\",CH$11,IF($B21=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CH$12,IF($D21=\"Small business medium rebalancing\",CH$14,1)))*IF($C21=\"Resi discount\",1+CH$10,1),CG21*CH$8*IF(AND($A21=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B21=\"Small business\",CH$11,IF($B21=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CH$12,IF($D21=\"Small business medium rebalancing\",CH$14,1)))*IF($C21=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CI20*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A21=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B21=\"Small business\",CI$11,IF($B21=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CI$12,IF($D21=\"Small business medium rebalancing\",CI$14,1)))*IF($C21=\"Resi discount\",1+CI$10,1),CH21*CI$8*IF(AND($A21=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B21=\"Small business\",CI$11,IF($B21=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CI$12,IF($D21=\"Small business medium rebalancing\",CI$14,1)))*IF($C21=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CJ20*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A21=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B21=\"Small business\",CJ$11,IF($B21=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CJ$12,IF($D21=\"Small business medium rebalancing\",CJ$14,1)))*IF($C21=\"Resi discount\",1+CJ$10,1),CI21*CJ$8*IF(AND($A21=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B21=\"Small business\",CJ$11,IF($B21=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CJ$12,IF($D21=\"Small business medium rebalancing\",CJ$14,1)))*IF($C21=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CK20*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A21=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B21=\"Small business\",CK$11,IF($B21=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CK$12,IF($D21=\"Small business medium rebalancing\",CK$14,1)))*IF($C21=\"Resi discount\",1+CK$10,1),CJ21*CK$8*IF(AND($A21=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B21=\"Small business\",CK$11,IF($B21=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CK$12,IF($D21=\"Small business medium rebalancing\",CK$14,1)))*IF($C21=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CL20*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A21=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B21=\"Small business\",CL$11,IF($B21=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CL$12,IF($D21=\"Small business medium rebalancing\",CL$14,1)))*IF($C21=\"Resi discount\",1+CL$10,1),CK21*CL$8*IF(AND($A21=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B21=\"Small business\",CL$11,IF($B21=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CL$12,IF($D21=\"Small business medium rebalancing\",CL$14,1)))*IF($C21=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CM20*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A21=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B21=\"Small business\",CM$11,IF($B21=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CM$12,IF($D21=\"Small business medium rebalancing\",CM$14,1)))*IF($C21=\"Resi discount\",1+CM$10,1),CL21*CM$8*IF(AND($A21=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B21=\"Small business\",CM$11,IF($B21=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CM$12,IF($D21=\"Small business medium rebalancing\",CM$14,1)))*IF($C21=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CN20*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A21=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B21=\"Small business\",CN$11,IF($B21=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CN$12,IF($D21=\"Small business medium rebalancing\",CN$14,1)))*IF($C21=\"Resi discount\",1+CN$10,1),CM21*CN$8*IF(AND($A21=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B21=\"Small business\",CN$11,IF($B21=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CN$12,IF($D21=\"Small business medium rebalancing\",CN$14,1)))*IF($C21=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CO20*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A21=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B21=\"Small business\",CO$11,IF($B21=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CO$12,IF($D21=\"Small business medium rebalancing\",CO$14,1)))*IF($C21=\"Resi discount\",1+CO$10,1),CN21*CO$8*IF(AND($A21=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B21=\"Small business\",CO$11,IF($B21=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CO$12,IF($D21=\"Small business medium rebalancing\",CO$14,1)))*IF($C21=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CP20*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A21=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B21=\"Small business\",CP$11,IF($B21=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CP$12,IF($D21=\"Small business medium rebalancing\",CP$14,1)))*IF($C21=\"Resi discount\",1+CP$10,1),CO21*CP$8*IF(AND($A21=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B21=\"Small business\",CP$11,IF($B21=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CP$12,IF($D21=\"Small business medium rebalancing\",CP$14,1)))*IF($C21=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E21=\"NAT56\",$E21=\"NAT75\")),CQ20*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E21,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A21=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B21=\"Small business\",CQ$11,IF($B21=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CQ$12,IF($D21=\"Small business medium rebalancing\",CQ$14,1)))*IF($C21=\"Resi discount\",1+CQ$10,1),CP21*CQ$8*IF(AND($A21=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B21=\"Small business\",CQ$11,IF($B21=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D21=\"Small business rebalancing\",CQ$12,IF($D21=\"Small business medium rebalancing\",CQ$14,1)))*IF($C21=\"Resi discount\",1+CQ$10,1)))","v":0}]
["Residential",null,null,null,"NEE11S",{"$f":"IF(AND(F$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),F21*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A22=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B22=\"Small business\",F$11,IF($B22=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",F$12,IF($D22=\"Small business medium rebalancing\",F$14,1)))*IF($C22=\"Resi discount\",1+F$10,1),E22*F$8*IF(AND($A22=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B22=\"Small business\",F$11,IF($B22=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",F$12,IF($D22=\"Small business medium rebalancing\",F$14,1)))*IF($C22=\"Resi discount\",1+F$10,1)))","v":146.81636490853964},{"$f":"IF(AND(G$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),G21*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A22=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B22=\"Small business\",G$11,IF($B22=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",G$12,IF($D22=\"Small business medium rebalancing\",G$14,1)))*IF($C22=\"Resi discount\",1+G$10,1),F22*G$8*IF(AND($A22=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B22=\"Small business\",G$11,IF($B22=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",G$12,IF($D22=\"Small business medium rebalancing\",G$14,1)))*IF($C22=\"Resi discount\",1+G$10,1)))","v":150.67252230124234},{"$f":"IF(AND(H$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),H21*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A22=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B22=\"Small business\",H$11,IF($B22=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",H$12,IF($D22=\"Small business medium rebalancing\",H$14,1)))*IF($C22=\"Resi discount\",1+H$10,1),G22*H$8*IF(AND($A22=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B22=\"Small business\",H$11,IF($B22=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",H$12,IF($D22=\"Small business medium rebalancing\",H$14,1)))*IF($C22=\"Resi discount\",1+H$10,1)))","v":154.83105862040128},{"$f":"IF(AND(I$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),I21*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A22=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B22=\"Small business\",I$11,IF($B22=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",I$12,IF($D22=\"Small business medium rebalancing\",I$14,1)))*IF($C22=\"Resi discount\",1+I$10,1),H22*I$8*IF(AND($A22=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B22=\"Small business\",I$11,IF($B22=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",I$12,IF($D22=\"Small business medium rebalancing\",I$14,1)))*IF($C22=\"Resi discount\",1+I$10,1)))","v":159.3677231169803},{"$f":"IF(AND(J$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),J21*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A22=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B22=\"Small business\",J$11,IF($B22=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",J$12,IF($D22=\"Small business medium rebalancing\",J$14,1)))*IF($C22=\"Resi discount\",1+J$10,1),I22*J$8*IF(AND($A22=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B22=\"Small business\",J$11,IF($B22=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",J$12,IF($D22=\"Small business medium rebalancing\",J$14,1)))*IF($C22=\"Resi discount\",1+J$10,1)))","v":162.71773115446027},{"$f":"IF(AND(K$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),K21*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A22=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B22=\"Small business\",K$11,IF($B22=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",K$12,IF($D22=\"Small business medium rebalancing\",K$14,1)))*IF($C22=\"Resi discount\",1+K$10,1),J22*K$8*IF(AND($A22=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B22=\"Small business\",K$11,IF($B22=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",K$12,IF($D22=\"Small business medium rebalancing\",K$14,1)))*IF($C22=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),L21*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A22=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B22=\"Small business\",L$11,IF($B22=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",L$12,IF($D22=\"Small business medium rebalancing\",L$14,1)))*IF($C22=\"Resi discount\",1+L$10,1),K22*L$8*IF(AND($A22=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B22=\"Small business\",L$11,IF($B22=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",L$12,IF($D22=\"Small business medium rebalancing\",L$14,1)))*IF($C22=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),M21*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A22=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B22=\"Small business\",M$11,IF($B22=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",M$12,IF($D22=\"Small business medium rebalancing\",M$14,1)))*IF($C22=\"Resi discount\",1+M$10,1),L22*M$8*IF(AND($A22=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B22=\"Small business\",M$11,IF($B22=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",M$12,IF($D22=\"Small business medium rebalancing\",M$14,1)))*IF($C22=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),N21*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A22=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B22=\"Small business\",N$11,IF($B22=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",N$12,IF($D22=\"Small business medium rebalancing\",N$14,1)))*IF($C22=\"Resi discount\",1+N$10,1),M22*N$8*IF(AND($A22=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B22=\"Small business\",N$11,IF($B22=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",N$12,IF($D22=\"Small business medium rebalancing\",N$14,1)))*IF($C22=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),O21*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A22=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B22=\"Small business\",O$11,IF($B22=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",O$12,IF($D22=\"Small business medium rebalancing\",O$14,1)))*IF($C22=\"Resi discount\",1+O$10,1),N22*O$8*IF(AND($A22=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B22=\"Small business\",O$11,IF($B22=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",O$12,IF($D22=\"Small business medium rebalancing\",O$14,1)))*IF($C22=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),P21*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A22=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B22=\"Small business\",P$11,IF($B22=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",P$12,IF($D22=\"Small business medium rebalancing\",P$14,1)))*IF($C22=\"Resi discount\",1+P$10,1),O22*P$8*IF(AND($A22=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B22=\"Small business\",P$11,IF($B22=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",P$12,IF($D22=\"Small business medium rebalancing\",P$14,1)))*IF($C22=\"Resi discount\",1+P$10,1)))","v":10.091143514134457},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),Q21*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A22=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B22=\"Small business\",Q$11,IF($B22=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",Q$12,IF($D22=\"Small business medium rebalancing\",Q$14,1)))*IF($C22=\"Resi discount\",1+Q$10,1),P22*Q$8*IF(AND($A22=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B22=\"Small business\",Q$11,IF($B22=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",Q$12,IF($D22=\"Small business medium rebalancing\",Q$14,1)))*IF($C22=\"Resi discount\",1+Q$10,1)))","v":10.366053278719153},{"$f":"IF(AND(R$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),R21*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A22=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B22=\"Small business\",R$11,IF($B22=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",R$12,IF($D22=\"Small business medium rebalancing\",R$14,1)))*IF($C22=\"Resi discount\",1+R$10,1),Q22*R$8*IF(AND($A22=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B22=\"Small business\",R$11,IF($B22=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",R$12,IF($D22=\"Small business medium rebalancing\",R$14,1)))*IF($C22=\"Resi discount\",1+R$10,1)))","v":10.663139330959972},{"$f":"IF(AND(S$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),S21*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A22=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B22=\"Small business\",S$11,IF($B22=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",S$12,IF($D22=\"Small business medium rebalancing\",S$14,1)))*IF($C22=\"Resi discount\",1+S$10,1),R22*S$8*IF(AND($A22=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B22=\"Small business\",S$11,IF($B22=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",S$12,IF($D22=\"Small business medium rebalancing\",S$14,1)))*IF($C22=\"Resi discount\",1+S$10,1)))","v":10.98832239556269},{"$f":"IF(AND(T$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),T21*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A22=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B22=\"Small business\",T$11,IF($B22=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",T$12,IF($D22=\"Small business medium rebalancing\",T$14,1)))*IF($C22=\"Resi discount\",1+T$10,1),S22*T$8*IF(AND($A22=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B22=\"Small business\",T$11,IF($B22=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",T$12,IF($D22=\"Small business medium rebalancing\",T$14,1)))*IF($C22=\"Resi discount\",1+T$10,1)))","v":11.251082117277717},{"$f":"IF(AND(U$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),U21*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A22=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B22=\"Small business\",U$11,IF($B22=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",U$12,IF($D22=\"Small business medium rebalancing\",U$14,1)))*IF($C22=\"Resi discount\",1+U$10,1),T22*U$8*IF(AND($A22=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B22=\"Small business\",U$11,IF($B22=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",U$12,IF($D22=\"Small business medium rebalancing\",U$14,1)))*IF($C22=\"Resi discount\",1+U$10,1)))","v":10.091143514134457},{"$f":"IF(AND(V$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),V21*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A22=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B22=\"Small business\",V$11,IF($B22=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",V$12,IF($D22=\"Small business medium rebalancing\",V$14,1)))*IF($C22=\"Resi discount\",1+V$10,1),U22*V$8*IF(AND($A22=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B22=\"Small business\",V$11,IF($B22=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",V$12,IF($D22=\"Small business medium rebalancing\",V$14,1)))*IF($C22=\"Resi discount\",1+V$10,1)))","v":10.366053278719153},{"$f":"IF(AND(W$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),W21*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A22=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B22=\"Small business\",W$11,IF($B22=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",W$12,IF($D22=\"Small business medium rebalancing\",W$14,1)))*IF($C22=\"Resi discount\",1+W$10,1),V22*W$8*IF(AND($A22=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B22=\"Small business\",W$11,IF($B22=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",W$12,IF($D22=\"Small business medium rebalancing\",W$14,1)))*IF($C22=\"Resi discount\",1+W$10,1)))","v":10.663139330959972},{"$f":"IF(AND(X$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),X21*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A22=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B22=\"Small business\",X$11,IF($B22=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",X$12,IF($D22=\"Small business medium rebalancing\",X$14,1)))*IF($C22=\"Resi discount\",1+X$10,1),W22*X$8*IF(AND($A22=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B22=\"Small business\",X$11,IF($B22=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",X$12,IF($D22=\"Small business medium rebalancing\",X$14,1)))*IF($C22=\"Resi discount\",1+X$10,1)))","v":10.98832239556269},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),Y21*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A22=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B22=\"Small business\",Y$11,IF($B22=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",Y$12,IF($D22=\"Small business medium rebalancing\",Y$14,1)))*IF($C22=\"Resi discount\",1+Y$10,1),X22*Y$8*IF(AND($A22=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B22=\"Small business\",Y$11,IF($B22=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",Y$12,IF($D22=\"Small business medium rebalancing\",Y$14,1)))*IF($C22=\"Resi discount\",1+Y$10,1)))","v":11.251082117277717},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),Z21*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A22=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B22=\"Small business\",Z$11,IF($B22=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",Z$12,IF($D22=\"Small business medium rebalancing\",Z$14,1)))*IF($C22=\"Resi discount\",1+Z$10,1),Y22*Z$8*IF(AND($A22=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B22=\"Small business\",Z$11,IF($B22=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",Z$12,IF($D22=\"Small business medium rebalancing\",Z$14,1)))*IF($C22=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AA21*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A22=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B22=\"Small business\",AA$11,IF($B22=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AA$12,IF($D22=\"Small business medium rebalancing\",AA$14,1)))*IF($C22=\"Resi discount\",1+AA$10,1),Z22*AA$8*IF(AND($A22=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B22=\"Small business\",AA$11,IF($B22=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AA$12,IF($D22=\"Small business medium rebalancing\",AA$14,1)))*IF($C22=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AB21*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A22=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B22=\"Small business\",AB$11,IF($B22=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AB$12,IF($D22=\"Small business medium rebalancing\",AB$14,1)))*IF($C22=\"Resi discount\",1+AB$10,1),AA22*AB$8*IF(AND($A22=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B22=\"Small business\",AB$11,IF($B22=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AB$12,IF($D22=\"Small business medium rebalancing\",AB$14,1)))*IF($C22=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AC21*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A22=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B22=\"Small business\",AC$11,IF($B22=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AC$12,IF($D22=\"Small business medium rebalancing\",AC$14,1)))*IF($C22=\"Resi discount\",1+AC$10,1),AB22*AC$8*IF(AND($A22=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B22=\"Small business\",AC$11,IF($B22=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AC$12,IF($D22=\"Small business medium rebalancing\",AC$14,1)))*IF($C22=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AD21*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A22=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B22=\"Small business\",AD$11,IF($B22=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AD$12,IF($D22=\"Small business medium rebalancing\",AD$14,1)))*IF($C22=\"Resi discount\",1+AD$10,1),AC22*AD$8*IF(AND($A22=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B22=\"Small business\",AD$11,IF($B22=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AD$12,IF($D22=\"Small business medium rebalancing\",AD$14,1)))*IF($C22=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AE21*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A22=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B22=\"Small business\",AE$11,IF($B22=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AE$12,IF($D22=\"Small business medium rebalancing\",AE$14,1)))*IF($C22=\"Resi discount\",1+AE$10,1),AD22*AE$8*IF(AND($A22=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B22=\"Small business\",AE$11,IF($B22=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AE$12,IF($D22=\"Small business medium rebalancing\",AE$14,1)))*IF($C22=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AF21*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A22=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B22=\"Small business\",AF$11,IF($B22=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AF$12,IF($D22=\"Small business medium rebalancing\",AF$14,1)))*IF($C22=\"Resi discount\",1+AF$10,1),AE22*AF$8*IF(AND($A22=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B22=\"Small business\",AF$11,IF($B22=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AF$12,IF($D22=\"Small business medium rebalancing\",AF$14,1)))*IF($C22=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AG21*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A22=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B22=\"Small business\",AG$11,IF($B22=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AG$12,IF($D22=\"Small business medium rebalancing\",AG$14,1)))*IF($C22=\"Resi discount\",1+AG$10,1),AF22*AG$8*IF(AND($A22=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B22=\"Small business\",AG$11,IF($B22=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AG$12,IF($D22=\"Small business medium rebalancing\",AG$14,1)))*IF($C22=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AH21*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A22=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B22=\"Small business\",AH$11,IF($B22=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AH$12,IF($D22=\"Small business medium rebalancing\",AH$14,1)))*IF($C22=\"Resi discount\",1+AH$10,1),AG22*AH$8*IF(AND($A22=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B22=\"Small business\",AH$11,IF($B22=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AH$12,IF($D22=\"Small business medium rebalancing\",AH$14,1)))*IF($C22=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AI21*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A22=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B22=\"Small business\",AI$11,IF($B22=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AI$12,IF($D22=\"Small business medium rebalancing\",AI$14,1)))*IF($C22=\"Resi discount\",1+AI$10,1),AH22*AI$8*IF(AND($A22=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B22=\"Small business\",AI$11,IF($B22=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AI$12,IF($D22=\"Small business medium rebalancing\",AI$14,1)))*IF($C22=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AJ21*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A22=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B22=\"Small business\",AJ$11,IF($B22=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AJ$12,IF($D22=\"Small business medium rebalancing\",AJ$14,1)))*IF($C22=\"Resi discount\",1+AJ$10,1),AI22*AJ$8*IF(AND($A22=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B22=\"Small business\",AJ$11,IF($B22=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AJ$12,IF($D22=\"Small business medium rebalancing\",AJ$14,1)))*IF($C22=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AK21*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A22=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B22=\"Small business\",AK$11,IF($B22=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AK$12,IF($D22=\"Small business medium rebalancing\",AK$14,1)))*IF($C22=\"Resi discount\",1+AK$10,1),AJ22*AK$8*IF(AND($A22=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B22=\"Small business\",AK$11,IF($B22=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AK$12,IF($D22=\"Small business medium rebalancing\",AK$14,1)))*IF($C22=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AL21*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A22=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B22=\"Small business\",AL$11,IF($B22=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AL$12,IF($D22=\"Small business medium rebalancing\",AL$14,1)))*IF($C22=\"Resi discount\",1+AL$10,1),AK22*AL$8*IF(AND($A22=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B22=\"Small business\",AL$11,IF($B22=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AL$12,IF($D22=\"Small business medium rebalancing\",AL$14,1)))*IF($C22=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AM21*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A22=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B22=\"Small business\",AM$11,IF($B22=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AM$12,IF($D22=\"Small business medium rebalancing\",AM$14,1)))*IF($C22=\"Resi discount\",1+AM$10,1),AL22*AM$8*IF(AND($A22=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B22=\"Small business\",AM$11,IF($B22=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AM$12,IF($D22=\"Small business medium rebalancing\",AM$14,1)))*IF($C22=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AN21*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A22=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B22=\"Small business\",AN$11,IF($B22=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AN$12,IF($D22=\"Small business medium rebalancing\",AN$14,1)))*IF($C22=\"Resi discount\",1+AN$10,1),AM22*AN$8*IF(AND($A22=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B22=\"Small business\",AN$11,IF($B22=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AN$12,IF($D22=\"Small business medium rebalancing\",AN$14,1)))*IF($C22=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AO21*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A22=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B22=\"Small business\",AO$11,IF($B22=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AO$12,IF($D22=\"Small business medium rebalancing\",AO$14,1)))*IF($C22=\"Resi discount\",1+AO$10,1),AN22*AO$8*IF(AND($A22=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B22=\"Small business\",AO$11,IF($B22=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AO$12,IF($D22=\"Small business medium rebalancing\",AO$14,1)))*IF($C22=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AP21*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A22=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B22=\"Small business\",AP$11,IF($B22=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AP$12,IF($D22=\"Small business medium rebalancing\",AP$14,1)))*IF($C22=\"Resi discount\",1+AP$10,1),AO22*AP$8*IF(AND($A22=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B22=\"Small business\",AP$11,IF($B22=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AP$12,IF($D22=\"Small business medium rebalancing\",AP$14,1)))*IF($C22=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AQ21*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A22=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B22=\"Small business\",AQ$11,IF($B22=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AQ$12,IF($D22=\"Small business medium rebalancing\",AQ$14,1)))*IF($C22=\"Resi discount\",1+AQ$10,1),AP22*AQ$8*IF(AND($A22=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B22=\"Small business\",AQ$11,IF($B22=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AQ$12,IF($D22=\"Small business medium rebalancing\",AQ$14,1)))*IF($C22=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AR21*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A22=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B22=\"Small business\",AR$11,IF($B22=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AR$12,IF($D22=\"Small business medium rebalancing\",AR$14,1)))*IF($C22=\"Resi discount\",1+AR$10,1),AQ22*AR$8*IF(AND($A22=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B22=\"Small business\",AR$11,IF($B22=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AR$12,IF($D22=\"Small business medium rebalancing\",AR$14,1)))*IF($C22=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AS21*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A22=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B22=\"Small business\",AS$11,IF($B22=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AS$12,IF($D22=\"Small business medium rebalancing\",AS$14,1)))*IF($C22=\"Resi discount\",1+AS$10,1),AR22*AS$8*IF(AND($A22=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B22=\"Small business\",AS$11,IF($B22=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AS$12,IF($D22=\"Small business medium rebalancing\",AS$14,1)))*IF($C22=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AT21*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A22=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B22=\"Small business\",AT$11,IF($B22=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AT$12,IF($D22=\"Small business medium rebalancing\",AT$14,1)))*IF($C22=\"Resi discount\",1+AT$10,1),AS22*AT$8*IF(AND($A22=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B22=\"Small business\",AT$11,IF($B22=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AT$12,IF($D22=\"Small business medium rebalancing\",AT$14,1)))*IF($C22=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AU21*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A22=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B22=\"Small business\",AU$11,IF($B22=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AU$12,IF($D22=\"Small business medium rebalancing\",AU$14,1)))*IF($C22=\"Resi discount\",1+AU$10,1),AT22*AU$8*IF(AND($A22=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B22=\"Small business\",AU$11,IF($B22=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AU$12,IF($D22=\"Small business medium rebalancing\",AU$14,1)))*IF($C22=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AV21*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A22=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B22=\"Small business\",AV$11,IF($B22=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AV$12,IF($D22=\"Small business medium rebalancing\",AV$14,1)))*IF($C22=\"Resi discount\",1+AV$10,1),AU22*AV$8*IF(AND($A22=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B22=\"Small business\",AV$11,IF($B22=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AV$12,IF($D22=\"Small business medium rebalancing\",AV$14,1)))*IF($C22=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AW21*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A22=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B22=\"Small business\",AW$11,IF($B22=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AW$12,IF($D22=\"Small business medium rebalancing\",AW$14,1)))*IF($C22=\"Resi discount\",1+AW$10,1),AV22*AW$8*IF(AND($A22=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B22=\"Small business\",AW$11,IF($B22=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AW$12,IF($D22=\"Small business medium rebalancing\",AW$14,1)))*IF($C22=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AX21*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A22=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B22=\"Small business\",AX$11,IF($B22=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AX$12,IF($D22=\"Small business medium rebalancing\",AX$14,1)))*IF($C22=\"Resi discount\",1+AX$10,1),AW22*AX$8*IF(AND($A22=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B22=\"Small business\",AX$11,IF($B22=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AX$12,IF($D22=\"Small business medium rebalancing\",AX$14,1)))*IF($C22=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AY21*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A22=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B22=\"Small business\",AY$11,IF($B22=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AY$12,IF($D22=\"Small business medium rebalancing\",AY$14,1)))*IF($C22=\"Resi discount\",1+AY$10,1),AX22*AY$8*IF(AND($A22=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B22=\"Small business\",AY$11,IF($B22=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AY$12,IF($D22=\"Small business medium rebalancing\",AY$14,1)))*IF($C22=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),AZ21*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A22=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B22=\"Small business\",AZ$11,IF($B22=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AZ$12,IF($D22=\"Small business medium rebalancing\",AZ$14,1)))*IF($C22=\"Resi discount\",1+AZ$10,1),AY22*AZ$8*IF(AND($A22=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B22=\"Small business\",AZ$11,IF($B22=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",AZ$12,IF($D22=\"Small business medium rebalancing\",AZ$14,1)))*IF($C22=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BA21*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A22=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B22=\"Small business\",BA$11,IF($B22=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BA$12,IF($D22=\"Small business medium rebalancing\",BA$14,1)))*IF($C22=\"Resi discount\",1+BA$10,1),AZ22*BA$8*IF(AND($A22=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B22=\"Small business\",BA$11,IF($B22=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BA$12,IF($D22=\"Small business medium rebalancing\",BA$14,1)))*IF($C22=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BB21*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A22=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B22=\"Small business\",BB$11,IF($B22=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BB$12,IF($D22=\"Small business medium rebalancing\",BB$14,1)))*IF($C22=\"Resi discount\",1+BB$10,1),BA22*BB$8*IF(AND($A22=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B22=\"Small business\",BB$11,IF($B22=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BB$12,IF($D22=\"Small business medium rebalancing\",BB$14,1)))*IF($C22=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BC21*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A22=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B22=\"Small business\",BC$11,IF($B22=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BC$12,IF($D22=\"Small business medium rebalancing\",BC$14,1)))*IF($C22=\"Resi discount\",1+BC$10,1),BB22*BC$8*IF(AND($A22=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B22=\"Small business\",BC$11,IF($B22=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BC$12,IF($D22=\"Small business medium rebalancing\",BC$14,1)))*IF($C22=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BD21*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A22=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B22=\"Small business\",BD$11,IF($B22=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BD$12,IF($D22=\"Small business medium rebalancing\",BD$14,1)))*IF($C22=\"Resi discount\",1+BD$10,1),BC22*BD$8*IF(AND($A22=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B22=\"Small business\",BD$11,IF($B22=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BD$12,IF($D22=\"Small business medium rebalancing\",BD$14,1)))*IF($C22=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BE21*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A22=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B22=\"Small business\",BE$11,IF($B22=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BE$12,IF($D22=\"Small business medium rebalancing\",BE$14,1)))*IF($C22=\"Resi discount\",1+BE$10,1),BD22*BE$8*IF(AND($A22=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B22=\"Small business\",BE$11,IF($B22=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BE$12,IF($D22=\"Small business medium rebalancing\",BE$14,1)))*IF($C22=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BF21*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A22=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B22=\"Small business\",BF$11,IF($B22=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BF$12,IF($D22=\"Small business medium rebalancing\",BF$14,1)))*IF($C22=\"Resi discount\",1+BF$10,1),BE22*BF$8*IF(AND($A22=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B22=\"Small business\",BF$11,IF($B22=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BF$12,IF($D22=\"Small business medium rebalancing\",BF$14,1)))*IF($C22=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BG21*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A22=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B22=\"Small business\",BG$11,IF($B22=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BG$12,IF($D22=\"Small business medium rebalancing\",BG$14,1)))*IF($C22=\"Resi discount\",1+BG$10,1),BF22*BG$8*IF(AND($A22=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B22=\"Small business\",BG$11,IF($B22=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BG$12,IF($D22=\"Small business medium rebalancing\",BG$14,1)))*IF($C22=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BH21*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A22=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B22=\"Small business\",BH$11,IF($B22=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BH$12,IF($D22=\"Small business medium rebalancing\",BH$14,1)))*IF($C22=\"Resi discount\",1+BH$10,1),BG22*BH$8*IF(AND($A22=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B22=\"Small business\",BH$11,IF($B22=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BH$12,IF($D22=\"Small business medium rebalancing\",BH$14,1)))*IF($C22=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BI21*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A22=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B22=\"Small business\",BI$11,IF($B22=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BI$12,IF($D22=\"Small business medium rebalancing\",BI$14,1)))*IF($C22=\"Resi discount\",1+BI$10,1),BH22*BI$8*IF(AND($A22=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B22=\"Small business\",BI$11,IF($B22=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BI$12,IF($D22=\"Small business medium rebalancing\",BI$14,1)))*IF($C22=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BJ21*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A22=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B22=\"Small business\",BJ$11,IF($B22=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BJ$12,IF($D22=\"Small business medium rebalancing\",BJ$14,1)))*IF($C22=\"Resi discount\",1+BJ$10,1),BI22*BJ$8*IF(AND($A22=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B22=\"Small business\",BJ$11,IF($B22=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BJ$12,IF($D22=\"Small business medium rebalancing\",BJ$14,1)))*IF($C22=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BK21*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A22=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B22=\"Small business\",BK$11,IF($B22=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BK$12,IF($D22=\"Small business medium rebalancing\",BK$14,1)))*IF($C22=\"Resi discount\",1+BK$10,1),BJ22*BK$8*IF(AND($A22=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B22=\"Small business\",BK$11,IF($B22=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BK$12,IF($D22=\"Small business medium rebalancing\",BK$14,1)))*IF($C22=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BL21*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A22=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B22=\"Small business\",BL$11,IF($B22=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BL$12,IF($D22=\"Small business medium rebalancing\",BL$14,1)))*IF($C22=\"Resi discount\",1+BL$10,1),BK22*BL$8*IF(AND($A22=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B22=\"Small business\",BL$11,IF($B22=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BL$12,IF($D22=\"Small business medium rebalancing\",BL$14,1)))*IF($C22=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BM21*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A22=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B22=\"Small business\",BM$11,IF($B22=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BM$12,IF($D22=\"Small business medium rebalancing\",BM$14,1)))*IF($C22=\"Resi discount\",1+BM$10,1),BL22*BM$8*IF(AND($A22=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B22=\"Small business\",BM$11,IF($B22=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BM$12,IF($D22=\"Small business medium rebalancing\",BM$14,1)))*IF($C22=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BN21*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A22=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B22=\"Small business\",BN$11,IF($B22=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BN$12,IF($D22=\"Small business medium rebalancing\",BN$14,1)))*IF($C22=\"Resi discount\",1+BN$10,1),BM22*BN$8*IF(AND($A22=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B22=\"Small business\",BN$11,IF($B22=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BN$12,IF($D22=\"Small business medium rebalancing\",BN$14,1)))*IF($C22=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BO21*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A22=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B22=\"Small business\",BO$11,IF($B22=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BO$12,IF($D22=\"Small business medium rebalancing\",BO$14,1)))*IF($C22=\"Resi discount\",1+BO$10,1),BN22*BO$8*IF(AND($A22=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B22=\"Small business\",BO$11,IF($B22=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BO$12,IF($D22=\"Small business medium rebalancing\",BO$14,1)))*IF($C22=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BP21*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A22=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B22=\"Small business\",BP$11,IF($B22=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BP$12,IF($D22=\"Small business medium rebalancing\",BP$14,1)))*IF($C22=\"Resi discount\",1+BP$10,1),BO22*BP$8*IF(AND($A22=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B22=\"Small business\",BP$11,IF($B22=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BP$12,IF($D22=\"Small business medium rebalancing\",BP$14,1)))*IF($C22=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BQ21*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A22=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B22=\"Small business\",BQ$11,IF($B22=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BQ$12,IF($D22=\"Small business medium rebalancing\",BQ$14,1)))*IF($C22=\"Resi discount\",1+BQ$10,1),BP22*BQ$8*IF(AND($A22=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B22=\"Small business\",BQ$11,IF($B22=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BQ$12,IF($D22=\"Small business medium rebalancing\",BQ$14,1)))*IF($C22=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BR21*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A22=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B22=\"Small business\",BR$11,IF($B22=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BR$12,IF($D22=\"Small business medium rebalancing\",BR$14,1)))*IF($C22=\"Resi discount\",1+BR$10,1),BQ22*BR$8*IF(AND($A22=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B22=\"Small business\",BR$11,IF($B22=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BR$12,IF($D22=\"Small business medium rebalancing\",BR$14,1)))*IF($C22=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BS21*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A22=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B22=\"Small business\",BS$11,IF($B22=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BS$12,IF($D22=\"Small business medium rebalancing\",BS$14,1)))*IF($C22=\"Resi discount\",1+BS$10,1),BR22*BS$8*IF(AND($A22=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B22=\"Small business\",BS$11,IF($B22=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BS$12,IF($D22=\"Small business medium rebalancing\",BS$14,1)))*IF($C22=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BT21*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A22=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B22=\"Small business\",BT$11,IF($B22=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BT$12,IF($D22=\"Small business medium rebalancing\",BT$14,1)))*IF($C22=\"Resi discount\",1+BT$10,1),BS22*BT$8*IF(AND($A22=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B22=\"Small business\",BT$11,IF($B22=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BT$12,IF($D22=\"Small business medium rebalancing\",BT$14,1)))*IF($C22=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BU21*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A22=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B22=\"Small business\",BU$11,IF($B22=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BU$12,IF($D22=\"Small business medium rebalancing\",BU$14,1)))*IF($C22=\"Resi discount\",1+BU$10,1),BT22*BU$8*IF(AND($A22=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B22=\"Small business\",BU$11,IF($B22=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BU$12,IF($D22=\"Small business medium rebalancing\",BU$14,1)))*IF($C22=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BV21*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A22=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B22=\"Small business\",BV$11,IF($B22=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BV$12,IF($D22=\"Small business medium rebalancing\",BV$14,1)))*IF($C22=\"Resi discount\",1+BV$10,1),BU22*BV$8*IF(AND($A22=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B22=\"Small business\",BV$11,IF($B22=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BV$12,IF($D22=\"Small business medium rebalancing\",BV$14,1)))*IF($C22=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BW21*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A22=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B22=\"Small business\",BW$11,IF($B22=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BW$12,IF($D22=\"Small business medium rebalancing\",BW$14,1)))*IF($C22=\"Resi discount\",1+BW$10,1),BV22*BW$8*IF(AND($A22=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B22=\"Small business\",BW$11,IF($B22=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BW$12,IF($D22=\"Small business medium rebalancing\",BW$14,1)))*IF($C22=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BX21*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A22=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B22=\"Small business\",BX$11,IF($B22=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BX$12,IF($D22=\"Small business medium rebalancing\",BX$14,1)))*IF($C22=\"Resi discount\",1+BX$10,1),BW22*BX$8*IF(AND($A22=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B22=\"Small business\",BX$11,IF($B22=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BX$12,IF($D22=\"Small business medium rebalancing\",BX$14,1)))*IF($C22=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BY21*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A22=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B22=\"Small business\",BY$11,IF($B22=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BY$12,IF($D22=\"Small business medium rebalancing\",BY$14,1)))*IF($C22=\"Resi discount\",1+BY$10,1),BX22*BY$8*IF(AND($A22=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B22=\"Small business\",BY$11,IF($B22=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BY$12,IF($D22=\"Small business medium rebalancing\",BY$14,1)))*IF($C22=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),BZ21*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A22=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B22=\"Small business\",BZ$11,IF($B22=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BZ$12,IF($D22=\"Small business medium rebalancing\",BZ$14,1)))*IF($C22=\"Resi discount\",1+BZ$10,1),BY22*BZ$8*IF(AND($A22=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B22=\"Small business\",BZ$11,IF($B22=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",BZ$12,IF($D22=\"Small business medium rebalancing\",BZ$14,1)))*IF($C22=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CA21*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A22=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B22=\"Small business\",CA$11,IF($B22=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CA$12,IF($D22=\"Small business medium rebalancing\",CA$14,1)))*IF($C22=\"Resi discount\",1+CA$10,1),BZ22*CA$8*IF(AND($A22=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B22=\"Small business\",CA$11,IF($B22=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CA$12,IF($D22=\"Small business medium rebalancing\",CA$14,1)))*IF($C22=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CB21*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A22=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B22=\"Small business\",CB$11,IF($B22=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CB$12,IF($D22=\"Small business medium rebalancing\",CB$14,1)))*IF($C22=\"Resi discount\",1+CB$10,1),CA22*CB$8*IF(AND($A22=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B22=\"Small business\",CB$11,IF($B22=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CB$12,IF($D22=\"Small business medium rebalancing\",CB$14,1)))*IF($C22=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CC21*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A22=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B22=\"Small business\",CC$11,IF($B22=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CC$12,IF($D22=\"Small business medium rebalancing\",CC$14,1)))*IF($C22=\"Resi discount\",1+CC$10,1),CB22*CC$8*IF(AND($A22=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B22=\"Small business\",CC$11,IF($B22=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CC$12,IF($D22=\"Small business medium rebalancing\",CC$14,1)))*IF($C22=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CD21*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A22=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B22=\"Small business\",CD$11,IF($B22=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CD$12,IF($D22=\"Small business medium rebalancing\",CD$14,1)))*IF($C22=\"Resi discount\",1+CD$10,1),CC22*CD$8*IF(AND($A22=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B22=\"Small business\",CD$11,IF($B22=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CD$12,IF($D22=\"Small business medium rebalancing\",CD$14,1)))*IF($C22=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CE21*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A22=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B22=\"Small business\",CE$11,IF($B22=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CE$12,IF($D22=\"Small business medium rebalancing\",CE$14,1)))*IF($C22=\"Resi discount\",1+CE$10,1),CD22*CE$8*IF(AND($A22=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B22=\"Small business\",CE$11,IF($B22=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CE$12,IF($D22=\"Small business medium rebalancing\",CE$14,1)))*IF($C22=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CF21*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A22=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B22=\"Small business\",CF$11,IF($B22=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CF$12,IF($D22=\"Small business medium rebalancing\",CF$14,1)))*IF($C22=\"Resi discount\",1+CF$10,1),CE22*CF$8*IF(AND($A22=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B22=\"Small business\",CF$11,IF($B22=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CF$12,IF($D22=\"Small business medium rebalancing\",CF$14,1)))*IF($C22=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CG21*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A22=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B22=\"Small business\",CG$11,IF($B22=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CG$12,IF($D22=\"Small business medium rebalancing\",CG$14,1)))*IF($C22=\"Resi discount\",1+CG$10,1),CF22*CG$8*IF(AND($A22=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B22=\"Small business\",CG$11,IF($B22=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CG$12,IF($D22=\"Small business medium rebalancing\",CG$14,1)))*IF($C22=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CH21*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A22=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B22=\"Small business\",CH$11,IF($B22=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CH$12,IF($D22=\"Small business medium rebalancing\",CH$14,1)))*IF($C22=\"Resi discount\",1+CH$10,1),CG22*CH$8*IF(AND($A22=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B22=\"Small business\",CH$11,IF($B22=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CH$12,IF($D22=\"Small business medium rebalancing\",CH$14,1)))*IF($C22=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CI21*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A22=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B22=\"Small business\",CI$11,IF($B22=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CI$12,IF($D22=\"Small business medium rebalancing\",CI$14,1)))*IF($C22=\"Resi discount\",1+CI$10,1),CH22*CI$8*IF(AND($A22=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B22=\"Small business\",CI$11,IF($B22=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CI$12,IF($D22=\"Small business medium rebalancing\",CI$14,1)))*IF($C22=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CJ21*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A22=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B22=\"Small business\",CJ$11,IF($B22=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CJ$12,IF($D22=\"Small business medium rebalancing\",CJ$14,1)))*IF($C22=\"Resi discount\",1+CJ$10,1),CI22*CJ$8*IF(AND($A22=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B22=\"Small business\",CJ$11,IF($B22=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CJ$12,IF($D22=\"Small business medium rebalancing\",CJ$14,1)))*IF($C22=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CK21*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A22=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B22=\"Small business\",CK$11,IF($B22=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CK$12,IF($D22=\"Small business medium rebalancing\",CK$14,1)))*IF($C22=\"Resi discount\",1+CK$10,1),CJ22*CK$8*IF(AND($A22=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B22=\"Small business\",CK$11,IF($B22=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CK$12,IF($D22=\"Small business medium rebalancing\",CK$14,1)))*IF($C22=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CL21*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A22=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B22=\"Small business\",CL$11,IF($B22=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CL$12,IF($D22=\"Small business medium rebalancing\",CL$14,1)))*IF($C22=\"Resi discount\",1+CL$10,1),CK22*CL$8*IF(AND($A22=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B22=\"Small business\",CL$11,IF($B22=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CL$12,IF($D22=\"Small business medium rebalancing\",CL$14,1)))*IF($C22=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CM21*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A22=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B22=\"Small business\",CM$11,IF($B22=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CM$12,IF($D22=\"Small business medium rebalancing\",CM$14,1)))*IF($C22=\"Resi discount\",1+CM$10,1),CL22*CM$8*IF(AND($A22=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B22=\"Small business\",CM$11,IF($B22=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CM$12,IF($D22=\"Small business medium rebalancing\",CM$14,1)))*IF($C22=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CN21*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A22=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B22=\"Small business\",CN$11,IF($B22=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CN$12,IF($D22=\"Small business medium rebalancing\",CN$14,1)))*IF($C22=\"Resi discount\",1+CN$10,1),CM22*CN$8*IF(AND($A22=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B22=\"Small business\",CN$11,IF($B22=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CN$12,IF($D22=\"Small business medium rebalancing\",CN$14,1)))*IF($C22=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CO21*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A22=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B22=\"Small business\",CO$11,IF($B22=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CO$12,IF($D22=\"Small business medium rebalancing\",CO$14,1)))*IF($C22=\"Resi discount\",1+CO$10,1),CN22*CO$8*IF(AND($A22=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B22=\"Small business\",CO$11,IF($B22=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CO$12,IF($D22=\"Small business medium rebalancing\",CO$14,1)))*IF($C22=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CP21*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A22=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B22=\"Small business\",CP$11,IF($B22=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CP$12,IF($D22=\"Small business medium rebalancing\",CP$14,1)))*IF($C22=\"Resi discount\",1+CP$10,1),CO22*CP$8*IF(AND($A22=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B22=\"Small business\",CP$11,IF($B22=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CP$12,IF($D22=\"Small business medium rebalancing\",CP$14,1)))*IF($C22=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E22=\"NAT56\",$E22=\"NAT75\")),CQ21*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E22,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A22=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B22=\"Small business\",CQ$11,IF($B22=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CQ$12,IF($D22=\"Small business medium rebalancing\",CQ$14,1)))*IF($C22=\"Resi discount\",1+CQ$10,1),CP22*CQ$8*IF(AND($A22=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B22=\"Small business\",CQ$11,IF($B22=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D22=\"Small business rebalancing\",CQ$12,IF($D22=\"Small business medium rebalancing\",CQ$14,1)))*IF($C22=\"Resi discount\",1+CQ$10,1)))","v":0}]
["Residential",null,null,null,{"$f":"'Admin|Lists'!$B$11","v":"NEE19"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),F22*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A23=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B23=\"Small business\",F$11,IF($B23=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",F$12,IF($D23=\"Small business medium rebalancing\",F$14,1)))*IF($C23=\"Resi discount\",1+F$10,1),E23*F$8*IF(AND($A23=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B23=\"Small business\",F$11,IF($B23=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",F$12,IF($D23=\"Small business medium rebalancing\",F$14,1)))*IF($C23=\"Resi discount\",1+F$10,1)))","v":146.81636490853964},{"$f":"IF(AND(G$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),G22*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A23=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B23=\"Small business\",G$11,IF($B23=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",G$12,IF($D23=\"Small business medium rebalancing\",G$14,1)))*IF($C23=\"Resi discount\",1+G$10,1),F23*G$8*IF(AND($A23=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B23=\"Small business\",G$11,IF($B23=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",G$12,IF($D23=\"Small business medium rebalancing\",G$14,1)))*IF($C23=\"Resi discount\",1+G$10,1)))","v":150.67252230124234},{"$f":"IF(AND(H$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),H22*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A23=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B23=\"Small business\",H$11,IF($B23=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",H$12,IF($D23=\"Small business medium rebalancing\",H$14,1)))*IF($C23=\"Resi discount\",1+H$10,1),G23*H$8*IF(AND($A23=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B23=\"Small business\",H$11,IF($B23=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",H$12,IF($D23=\"Small business medium rebalancing\",H$14,1)))*IF($C23=\"Resi discount\",1+H$10,1)))","v":154.83105862040128},{"$f":"IF(AND(I$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),I22*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A23=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B23=\"Small business\",I$11,IF($B23=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",I$12,IF($D23=\"Small business medium rebalancing\",I$14,1)))*IF($C23=\"Resi discount\",1+I$10,1),H23*I$8*IF(AND($A23=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B23=\"Small business\",I$11,IF($B23=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",I$12,IF($D23=\"Small business medium rebalancing\",I$14,1)))*IF($C23=\"Resi discount\",1+I$10,1)))","v":159.3677231169803},{"$f":"IF(AND(J$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),J22*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A23=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B23=\"Small business\",J$11,IF($B23=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",J$12,IF($D23=\"Small business medium rebalancing\",J$14,1)))*IF($C23=\"Resi discount\",1+J$10,1),I23*J$8*IF(AND($A23=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B23=\"Small business\",J$11,IF($B23=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",J$12,IF($D23=\"Small business medium rebalancing\",J$14,1)))*IF($C23=\"Resi discount\",1+J$10,1)))","v":162.71773115446027},{"$f":"IF(AND(K$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),K22*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A23=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B23=\"Small business\",K$11,IF($B23=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",K$12,IF($D23=\"Small business medium rebalancing\",K$14,1)))*IF($C23=\"Resi discount\",1+K$10,1),J23*K$8*IF(AND($A23=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B23=\"Small business\",K$11,IF($B23=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",K$12,IF($D23=\"Small business medium rebalancing\",K$14,1)))*IF($C23=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),L22*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A23=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B23=\"Small business\",L$11,IF($B23=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",L$12,IF($D23=\"Small business medium rebalancing\",L$14,1)))*IF($C23=\"Resi discount\",1+L$10,1),K23*L$8*IF(AND($A23=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B23=\"Small business\",L$11,IF($B23=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",L$12,IF($D23=\"Small business medium rebalancing\",L$14,1)))*IF($C23=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),M22*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A23=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B23=\"Small business\",M$11,IF($B23=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",M$12,IF($D23=\"Small business medium rebalancing\",M$14,1)))*IF($C23=\"Resi discount\",1+M$10,1),L23*M$8*IF(AND($A23=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B23=\"Small business\",M$11,IF($B23=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",M$12,IF($D23=\"Small business medium rebalancing\",M$14,1)))*IF($C23=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),N22*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A23=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B23=\"Small business\",N$11,IF($B23=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",N$12,IF($D23=\"Small business medium rebalancing\",N$14,1)))*IF($C23=\"Resi discount\",1+N$10,1),M23*N$8*IF(AND($A23=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B23=\"Small business\",N$11,IF($B23=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",N$12,IF($D23=\"Small business medium rebalancing\",N$14,1)))*IF($C23=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),O22*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A23=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B23=\"Small business\",O$11,IF($B23=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",O$12,IF($D23=\"Small business medium rebalancing\",O$14,1)))*IF($C23=\"Resi discount\",1+O$10,1),N23*O$8*IF(AND($A23=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B23=\"Small business\",O$11,IF($B23=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",O$12,IF($D23=\"Small business medium rebalancing\",O$14,1)))*IF($C23=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),P22*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A23=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B23=\"Small business\",P$11,IF($B23=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",P$12,IF($D23=\"Small business medium rebalancing\",P$14,1)))*IF($C23=\"Resi discount\",1+P$10,1),O23*P$8*IF(AND($A23=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B23=\"Small business\",P$11,IF($B23=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",P$12,IF($D23=\"Small business medium rebalancing\",P$14,1)))*IF($C23=\"Resi discount\",1+P$10,1)))","v":10.091143514134457},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),Q22*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A23=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B23=\"Small business\",Q$11,IF($B23=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",Q$12,IF($D23=\"Small business medium rebalancing\",Q$14,1)))*IF($C23=\"Resi discount\",1+Q$10,1),P23*Q$8*IF(AND($A23=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B23=\"Small business\",Q$11,IF($B23=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",Q$12,IF($D23=\"Small business medium rebalancing\",Q$14,1)))*IF($C23=\"Resi discount\",1+Q$10,1)))","v":10.366053278719153},{"$f":"IF(AND(R$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),R22*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A23=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B23=\"Small business\",R$11,IF($B23=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",R$12,IF($D23=\"Small business medium rebalancing\",R$14,1)))*IF($C23=\"Resi discount\",1+R$10,1),Q23*R$8*IF(AND($A23=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B23=\"Small business\",R$11,IF($B23=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",R$12,IF($D23=\"Small business medium rebalancing\",R$14,1)))*IF($C23=\"Resi discount\",1+R$10,1)))","v":10.663139330959972},{"$f":"IF(AND(S$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),S22*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A23=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B23=\"Small business\",S$11,IF($B23=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",S$12,IF($D23=\"Small business medium rebalancing\",S$14,1)))*IF($C23=\"Resi discount\",1+S$10,1),R23*S$8*IF(AND($A23=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B23=\"Small business\",S$11,IF($B23=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",S$12,IF($D23=\"Small business medium rebalancing\",S$14,1)))*IF($C23=\"Resi discount\",1+S$10,1)))","v":10.98832239556269},{"$f":"IF(AND(T$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),T22*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A23=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B23=\"Small business\",T$11,IF($B23=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",T$12,IF($D23=\"Small business medium rebalancing\",T$14,1)))*IF($C23=\"Resi discount\",1+T$10,1),S23*T$8*IF(AND($A23=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B23=\"Small business\",T$11,IF($B23=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",T$12,IF($D23=\"Small business medium rebalancing\",T$14,1)))*IF($C23=\"Resi discount\",1+T$10,1)))","v":11.251082117277717},{"$f":"IF(AND(U$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),U22*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A23=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B23=\"Small business\",U$11,IF($B23=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",U$12,IF($D23=\"Small business medium rebalancing\",U$14,1)))*IF($C23=\"Resi discount\",1+U$10,1),T23*U$8*IF(AND($A23=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B23=\"Small business\",U$11,IF($B23=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",U$12,IF($D23=\"Small business medium rebalancing\",U$14,1)))*IF($C23=\"Resi discount\",1+U$10,1)))","v":10.091143514134457},{"$f":"IF(AND(V$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),V22*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A23=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B23=\"Small business\",V$11,IF($B23=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",V$12,IF($D23=\"Small business medium rebalancing\",V$14,1)))*IF($C23=\"Resi discount\",1+V$10,1),U23*V$8*IF(AND($A23=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B23=\"Small business\",V$11,IF($B23=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",V$12,IF($D23=\"Small business medium rebalancing\",V$14,1)))*IF($C23=\"Resi discount\",1+V$10,1)))","v":10.366053278719153},{"$f":"IF(AND(W$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),W22*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A23=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B23=\"Small business\",W$11,IF($B23=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",W$12,IF($D23=\"Small business medium rebalancing\",W$14,1)))*IF($C23=\"Resi discount\",1+W$10,1),V23*W$8*IF(AND($A23=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B23=\"Small business\",W$11,IF($B23=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",W$12,IF($D23=\"Small business medium rebalancing\",W$14,1)))*IF($C23=\"Resi discount\",1+W$10,1)))","v":10.663139330959972},{"$f":"IF(AND(X$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),X22*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A23=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B23=\"Small business\",X$11,IF($B23=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",X$12,IF($D23=\"Small business medium rebalancing\",X$14,1)))*IF($C23=\"Resi discount\",1+X$10,1),W23*X$8*IF(AND($A23=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B23=\"Small business\",X$11,IF($B23=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",X$12,IF($D23=\"Small business medium rebalancing\",X$14,1)))*IF($C23=\"Resi discount\",1+X$10,1)))","v":10.98832239556269},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),Y22*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A23=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B23=\"Small business\",Y$11,IF($B23=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",Y$12,IF($D23=\"Small business medium rebalancing\",Y$14,1)))*IF($C23=\"Resi discount\",1+Y$10,1),X23*Y$8*IF(AND($A23=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B23=\"Small business\",Y$11,IF($B23=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",Y$12,IF($D23=\"Small business medium rebalancing\",Y$14,1)))*IF($C23=\"Resi discount\",1+Y$10,1)))","v":11.251082117277717},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),Z22*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A23=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B23=\"Small business\",Z$11,IF($B23=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",Z$12,IF($D23=\"Small business medium rebalancing\",Z$14,1)))*IF($C23=\"Resi discount\",1+Z$10,1),Y23*Z$8*IF(AND($A23=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B23=\"Small business\",Z$11,IF($B23=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",Z$12,IF($D23=\"Small business medium rebalancing\",Z$14,1)))*IF($C23=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AA22*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A23=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B23=\"Small business\",AA$11,IF($B23=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AA$12,IF($D23=\"Small business medium rebalancing\",AA$14,1)))*IF($C23=\"Resi discount\",1+AA$10,1),Z23*AA$8*IF(AND($A23=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B23=\"Small business\",AA$11,IF($B23=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AA$12,IF($D23=\"Small business medium rebalancing\",AA$14,1)))*IF($C23=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AB22*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A23=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B23=\"Small business\",AB$11,IF($B23=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AB$12,IF($D23=\"Small business medium rebalancing\",AB$14,1)))*IF($C23=\"Resi discount\",1+AB$10,1),AA23*AB$8*IF(AND($A23=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B23=\"Small business\",AB$11,IF($B23=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AB$12,IF($D23=\"Small business medium rebalancing\",AB$14,1)))*IF($C23=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AC22*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A23=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B23=\"Small business\",AC$11,IF($B23=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AC$12,IF($D23=\"Small business medium rebalancing\",AC$14,1)))*IF($C23=\"Resi discount\",1+AC$10,1),AB23*AC$8*IF(AND($A23=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B23=\"Small business\",AC$11,IF($B23=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AC$12,IF($D23=\"Small business medium rebalancing\",AC$14,1)))*IF($C23=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AD22*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A23=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B23=\"Small business\",AD$11,IF($B23=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AD$12,IF($D23=\"Small business medium rebalancing\",AD$14,1)))*IF($C23=\"Resi discount\",1+AD$10,1),AC23*AD$8*IF(AND($A23=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B23=\"Small business\",AD$11,IF($B23=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AD$12,IF($D23=\"Small business medium rebalancing\",AD$14,1)))*IF($C23=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AE22*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A23=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B23=\"Small business\",AE$11,IF($B23=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AE$12,IF($D23=\"Small business medium rebalancing\",AE$14,1)))*IF($C23=\"Resi discount\",1+AE$10,1),AD23*AE$8*IF(AND($A23=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B23=\"Small business\",AE$11,IF($B23=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AE$12,IF($D23=\"Small business medium rebalancing\",AE$14,1)))*IF($C23=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AF22*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A23=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B23=\"Small business\",AF$11,IF($B23=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AF$12,IF($D23=\"Small business medium rebalancing\",AF$14,1)))*IF($C23=\"Resi discount\",1+AF$10,1),AE23*AF$8*IF(AND($A23=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B23=\"Small business\",AF$11,IF($B23=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AF$12,IF($D23=\"Small business medium rebalancing\",AF$14,1)))*IF($C23=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AG22*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A23=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B23=\"Small business\",AG$11,IF($B23=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AG$12,IF($D23=\"Small business medium rebalancing\",AG$14,1)))*IF($C23=\"Resi discount\",1+AG$10,1),AF23*AG$8*IF(AND($A23=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B23=\"Small business\",AG$11,IF($B23=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AG$12,IF($D23=\"Small business medium rebalancing\",AG$14,1)))*IF($C23=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AH22*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A23=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B23=\"Small business\",AH$11,IF($B23=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AH$12,IF($D23=\"Small business medium rebalancing\",AH$14,1)))*IF($C23=\"Resi discount\",1+AH$10,1),AG23*AH$8*IF(AND($A23=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B23=\"Small business\",AH$11,IF($B23=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AH$12,IF($D23=\"Small business medium rebalancing\",AH$14,1)))*IF($C23=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AI22*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A23=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B23=\"Small business\",AI$11,IF($B23=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AI$12,IF($D23=\"Small business medium rebalancing\",AI$14,1)))*IF($C23=\"Resi discount\",1+AI$10,1),AH23*AI$8*IF(AND($A23=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B23=\"Small business\",AI$11,IF($B23=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AI$12,IF($D23=\"Small business medium rebalancing\",AI$14,1)))*IF($C23=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AJ22*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A23=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B23=\"Small business\",AJ$11,IF($B23=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AJ$12,IF($D23=\"Small business medium rebalancing\",AJ$14,1)))*IF($C23=\"Resi discount\",1+AJ$10,1),AI23*AJ$8*IF(AND($A23=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B23=\"Small business\",AJ$11,IF($B23=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AJ$12,IF($D23=\"Small business medium rebalancing\",AJ$14,1)))*IF($C23=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AK22*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A23=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B23=\"Small business\",AK$11,IF($B23=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AK$12,IF($D23=\"Small business medium rebalancing\",AK$14,1)))*IF($C23=\"Resi discount\",1+AK$10,1),AJ23*AK$8*IF(AND($A23=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B23=\"Small business\",AK$11,IF($B23=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AK$12,IF($D23=\"Small business medium rebalancing\",AK$14,1)))*IF($C23=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AL22*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A23=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B23=\"Small business\",AL$11,IF($B23=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AL$12,IF($D23=\"Small business medium rebalancing\",AL$14,1)))*IF($C23=\"Resi discount\",1+AL$10,1),AK23*AL$8*IF(AND($A23=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B23=\"Small business\",AL$11,IF($B23=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AL$12,IF($D23=\"Small business medium rebalancing\",AL$14,1)))*IF($C23=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AM22*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A23=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B23=\"Small business\",AM$11,IF($B23=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AM$12,IF($D23=\"Small business medium rebalancing\",AM$14,1)))*IF($C23=\"Resi discount\",1+AM$10,1),AL23*AM$8*IF(AND($A23=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B23=\"Small business\",AM$11,IF($B23=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AM$12,IF($D23=\"Small business medium rebalancing\",AM$14,1)))*IF($C23=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AN22*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A23=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B23=\"Small business\",AN$11,IF($B23=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AN$12,IF($D23=\"Small business medium rebalancing\",AN$14,1)))*IF($C23=\"Resi discount\",1+AN$10,1),AM23*AN$8*IF(AND($A23=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B23=\"Small business\",AN$11,IF($B23=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AN$12,IF($D23=\"Small business medium rebalancing\",AN$14,1)))*IF($C23=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AO22*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A23=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B23=\"Small business\",AO$11,IF($B23=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AO$12,IF($D23=\"Small business medium rebalancing\",AO$14,1)))*IF($C23=\"Resi discount\",1+AO$10,1),AN23*AO$8*IF(AND($A23=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B23=\"Small business\",AO$11,IF($B23=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AO$12,IF($D23=\"Small business medium rebalancing\",AO$14,1)))*IF($C23=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AP22*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A23=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B23=\"Small business\",AP$11,IF($B23=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AP$12,IF($D23=\"Small business medium rebalancing\",AP$14,1)))*IF($C23=\"Resi discount\",1+AP$10,1),AO23*AP$8*IF(AND($A23=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B23=\"Small business\",AP$11,IF($B23=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AP$12,IF($D23=\"Small business medium rebalancing\",AP$14,1)))*IF($C23=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AQ22*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A23=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B23=\"Small business\",AQ$11,IF($B23=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AQ$12,IF($D23=\"Small business medium rebalancing\",AQ$14,1)))*IF($C23=\"Resi discount\",1+AQ$10,1),AP23*AQ$8*IF(AND($A23=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B23=\"Small business\",AQ$11,IF($B23=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AQ$12,IF($D23=\"Small business medium rebalancing\",AQ$14,1)))*IF($C23=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AR22*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A23=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B23=\"Small business\",AR$11,IF($B23=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AR$12,IF($D23=\"Small business medium rebalancing\",AR$14,1)))*IF($C23=\"Resi discount\",1+AR$10,1),AQ23*AR$8*IF(AND($A23=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B23=\"Small business\",AR$11,IF($B23=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AR$12,IF($D23=\"Small business medium rebalancing\",AR$14,1)))*IF($C23=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AS22*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A23=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B23=\"Small business\",AS$11,IF($B23=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AS$12,IF($D23=\"Small business medium rebalancing\",AS$14,1)))*IF($C23=\"Resi discount\",1+AS$10,1),AR23*AS$8*IF(AND($A23=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B23=\"Small business\",AS$11,IF($B23=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AS$12,IF($D23=\"Small business medium rebalancing\",AS$14,1)))*IF($C23=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AT22*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A23=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B23=\"Small business\",AT$11,IF($B23=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AT$12,IF($D23=\"Small business medium rebalancing\",AT$14,1)))*IF($C23=\"Resi discount\",1+AT$10,1),AS23*AT$8*IF(AND($A23=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B23=\"Small business\",AT$11,IF($B23=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AT$12,IF($D23=\"Small business medium rebalancing\",AT$14,1)))*IF($C23=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AU22*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A23=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B23=\"Small business\",AU$11,IF($B23=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AU$12,IF($D23=\"Small business medium rebalancing\",AU$14,1)))*IF($C23=\"Resi discount\",1+AU$10,1),AT23*AU$8*IF(AND($A23=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B23=\"Small business\",AU$11,IF($B23=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AU$12,IF($D23=\"Small business medium rebalancing\",AU$14,1)))*IF($C23=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AV22*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A23=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B23=\"Small business\",AV$11,IF($B23=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AV$12,IF($D23=\"Small business medium rebalancing\",AV$14,1)))*IF($C23=\"Resi discount\",1+AV$10,1),AU23*AV$8*IF(AND($A23=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B23=\"Small business\",AV$11,IF($B23=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AV$12,IF($D23=\"Small business medium rebalancing\",AV$14,1)))*IF($C23=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AW22*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A23=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B23=\"Small business\",AW$11,IF($B23=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AW$12,IF($D23=\"Small business medium rebalancing\",AW$14,1)))*IF($C23=\"Resi discount\",1+AW$10,1),AV23*AW$8*IF(AND($A23=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B23=\"Small business\",AW$11,IF($B23=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AW$12,IF($D23=\"Small business medium rebalancing\",AW$14,1)))*IF($C23=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AX22*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A23=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B23=\"Small business\",AX$11,IF($B23=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AX$12,IF($D23=\"Small business medium rebalancing\",AX$14,1)))*IF($C23=\"Resi discount\",1+AX$10,1),AW23*AX$8*IF(AND($A23=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B23=\"Small business\",AX$11,IF($B23=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AX$12,IF($D23=\"Small business medium rebalancing\",AX$14,1)))*IF($C23=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AY22*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A23=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B23=\"Small business\",AY$11,IF($B23=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AY$12,IF($D23=\"Small business medium rebalancing\",AY$14,1)))*IF($C23=\"Resi discount\",1+AY$10,1),AX23*AY$8*IF(AND($A23=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B23=\"Small business\",AY$11,IF($B23=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AY$12,IF($D23=\"Small business medium rebalancing\",AY$14,1)))*IF($C23=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),AZ22*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A23=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B23=\"Small business\",AZ$11,IF($B23=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AZ$12,IF($D23=\"Small business medium rebalancing\",AZ$14,1)))*IF($C23=\"Resi discount\",1+AZ$10,1),AY23*AZ$8*IF(AND($A23=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B23=\"Small business\",AZ$11,IF($B23=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",AZ$12,IF($D23=\"Small business medium rebalancing\",AZ$14,1)))*IF($C23=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BA22*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A23=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B23=\"Small business\",BA$11,IF($B23=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BA$12,IF($D23=\"Small business medium rebalancing\",BA$14,1)))*IF($C23=\"Resi discount\",1+BA$10,1),AZ23*BA$8*IF(AND($A23=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B23=\"Small business\",BA$11,IF($B23=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BA$12,IF($D23=\"Small business medium rebalancing\",BA$14,1)))*IF($C23=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BB22*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A23=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B23=\"Small business\",BB$11,IF($B23=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BB$12,IF($D23=\"Small business medium rebalancing\",BB$14,1)))*IF($C23=\"Resi discount\",1+BB$10,1),BA23*BB$8*IF(AND($A23=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B23=\"Small business\",BB$11,IF($B23=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BB$12,IF($D23=\"Small business medium rebalancing\",BB$14,1)))*IF($C23=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BC22*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A23=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B23=\"Small business\",BC$11,IF($B23=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BC$12,IF($D23=\"Small business medium rebalancing\",BC$14,1)))*IF($C23=\"Resi discount\",1+BC$10,1),BB23*BC$8*IF(AND($A23=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B23=\"Small business\",BC$11,IF($B23=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BC$12,IF($D23=\"Small business medium rebalancing\",BC$14,1)))*IF($C23=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BD22*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A23=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B23=\"Small business\",BD$11,IF($B23=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BD$12,IF($D23=\"Small business medium rebalancing\",BD$14,1)))*IF($C23=\"Resi discount\",1+BD$10,1),BC23*BD$8*IF(AND($A23=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B23=\"Small business\",BD$11,IF($B23=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BD$12,IF($D23=\"Small business medium rebalancing\",BD$14,1)))*IF($C23=\"Resi discount\",1+BD$10,1)))","v":3.8856500414027977},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BE22*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A23=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B23=\"Small business\",BE$11,IF($B23=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BE$12,IF($D23=\"Small business medium rebalancing\",BE$14,1)))*IF($C23=\"Resi discount\",1+BE$10,1),BD23*BE$8*IF(AND($A23=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B23=\"Small business\",BE$11,IF($B23=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BE$12,IF($D23=\"Small business medium rebalancing\",BE$14,1)))*IF($C23=\"Resi discount\",1+BE$10,1)))","v":3.9877073164343999},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BF22*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A23=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B23=\"Small business\",BF$11,IF($B23=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BF$12,IF($D23=\"Small business medium rebalancing\",BF$14,1)))*IF($C23=\"Resi discount\",1+BF$10,1),BE23*BF$8*IF(AND($A23=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B23=\"Small business\",BF$11,IF($B23=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BF$12,IF($D23=\"Small business medium rebalancing\",BF$14,1)))*IF($C23=\"Resi discount\",1+BF$10,1)))","v":4.0977673688732486},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BG22*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A23=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B23=\"Small business\",BG$11,IF($B23=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BG$12,IF($D23=\"Small business medium rebalancing\",BG$14,1)))*IF($C23=\"Resi discount\",1+BG$10,1),BF23*BG$8*IF(AND($A23=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B23=\"Small business\",BG$11,IF($B23=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BG$12,IF($D23=\"Small business medium rebalancing\",BG$14,1)))*IF($C23=\"Resi discount\",1+BG$10,1)))","v":4.2178349825888191},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BH22*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A23=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B23=\"Small business\",BH$11,IF($B23=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BH$12,IF($D23=\"Small business medium rebalancing\",BH$14,1)))*IF($C23=\"Resi discount\",1+BH$10,1),BG23*BH$8*IF(AND($A23=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B23=\"Small business\",BH$11,IF($B23=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BH$12,IF($D23=\"Small business medium rebalancing\",BH$14,1)))*IF($C23=\"Resi discount\",1+BH$10,1)))","v":4.3064964807647392},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BI22*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A23=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B23=\"Small business\",BI$11,IF($B23=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BI$12,IF($D23=\"Small business medium rebalancing\",BI$14,1)))*IF($C23=\"Resi discount\",1+BI$10,1),BH23*BI$8*IF(AND($A23=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B23=\"Small business\",BI$11,IF($B23=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BI$12,IF($D23=\"Small business medium rebalancing\",BI$14,1)))*IF($C23=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BJ22*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A23=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B23=\"Small business\",BJ$11,IF($B23=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BJ$12,IF($D23=\"Small business medium rebalancing\",BJ$14,1)))*IF($C23=\"Resi discount\",1+BJ$10,1),BI23*BJ$8*IF(AND($A23=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B23=\"Small business\",BJ$11,IF($B23=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BJ$12,IF($D23=\"Small business medium rebalancing\",BJ$14,1)))*IF($C23=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BK22*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A23=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B23=\"Small business\",BK$11,IF($B23=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BK$12,IF($D23=\"Small business medium rebalancing\",BK$14,1)))*IF($C23=\"Resi discount\",1+BK$10,1),BJ23*BK$8*IF(AND($A23=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B23=\"Small business\",BK$11,IF($B23=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BK$12,IF($D23=\"Small business medium rebalancing\",BK$14,1)))*IF($C23=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BL22*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A23=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B23=\"Small business\",BL$11,IF($B23=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BL$12,IF($D23=\"Small business medium rebalancing\",BL$14,1)))*IF($C23=\"Resi discount\",1+BL$10,1),BK23*BL$8*IF(AND($A23=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B23=\"Small business\",BL$11,IF($B23=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BL$12,IF($D23=\"Small business medium rebalancing\",BL$14,1)))*IF($C23=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BM22*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A23=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B23=\"Small business\",BM$11,IF($B23=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BM$12,IF($D23=\"Small business medium rebalancing\",BM$14,1)))*IF($C23=\"Resi discount\",1+BM$10,1),BL23*BM$8*IF(AND($A23=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B23=\"Small business\",BM$11,IF($B23=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BM$12,IF($D23=\"Small business medium rebalancing\",BM$14,1)))*IF($C23=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BN22*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A23=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B23=\"Small business\",BN$11,IF($B23=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BN$12,IF($D23=\"Small business medium rebalancing\",BN$14,1)))*IF($C23=\"Resi discount\",1+BN$10,1),BM23*BN$8*IF(AND($A23=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B23=\"Small business\",BN$11,IF($B23=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BN$12,IF($D23=\"Small business medium rebalancing\",BN$14,1)))*IF($C23=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BO22*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A23=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B23=\"Small business\",BO$11,IF($B23=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BO$12,IF($D23=\"Small business medium rebalancing\",BO$14,1)))*IF($C23=\"Resi discount\",1+BO$10,1),BN23*BO$8*IF(AND($A23=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B23=\"Small business\",BO$11,IF($B23=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BO$12,IF($D23=\"Small business medium rebalancing\",BO$14,1)))*IF($C23=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BP22*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A23=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B23=\"Small business\",BP$11,IF($B23=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BP$12,IF($D23=\"Small business medium rebalancing\",BP$14,1)))*IF($C23=\"Resi discount\",1+BP$10,1),BO23*BP$8*IF(AND($A23=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B23=\"Small business\",BP$11,IF($B23=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BP$12,IF($D23=\"Small business medium rebalancing\",BP$14,1)))*IF($C23=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BQ22*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A23=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B23=\"Small business\",BQ$11,IF($B23=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BQ$12,IF($D23=\"Small business medium rebalancing\",BQ$14,1)))*IF($C23=\"Resi discount\",1+BQ$10,1),BP23*BQ$8*IF(AND($A23=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B23=\"Small business\",BQ$11,IF($B23=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BQ$12,IF($D23=\"Small business medium rebalancing\",BQ$14,1)))*IF($C23=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BR22*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A23=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B23=\"Small business\",BR$11,IF($B23=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BR$12,IF($D23=\"Small business medium rebalancing\",BR$14,1)))*IF($C23=\"Resi discount\",1+BR$10,1),BQ23*BR$8*IF(AND($A23=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B23=\"Small business\",BR$11,IF($B23=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BR$12,IF($D23=\"Small business medium rebalancing\",BR$14,1)))*IF($C23=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BS22*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A23=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B23=\"Small business\",BS$11,IF($B23=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BS$12,IF($D23=\"Small business medium rebalancing\",BS$14,1)))*IF($C23=\"Resi discount\",1+BS$10,1),BR23*BS$8*IF(AND($A23=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B23=\"Small business\",BS$11,IF($B23=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BS$12,IF($D23=\"Small business medium rebalancing\",BS$14,1)))*IF($C23=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BT22*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A23=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B23=\"Small business\",BT$11,IF($B23=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BT$12,IF($D23=\"Small business medium rebalancing\",BT$14,1)))*IF($C23=\"Resi discount\",1+BT$10,1),BS23*BT$8*IF(AND($A23=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B23=\"Small business\",BT$11,IF($B23=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BT$12,IF($D23=\"Small business medium rebalancing\",BT$14,1)))*IF($C23=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BU22*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A23=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B23=\"Small business\",BU$11,IF($B23=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BU$12,IF($D23=\"Small business medium rebalancing\",BU$14,1)))*IF($C23=\"Resi discount\",1+BU$10,1),BT23*BU$8*IF(AND($A23=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B23=\"Small business\",BU$11,IF($B23=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BU$12,IF($D23=\"Small business medium rebalancing\",BU$14,1)))*IF($C23=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BV22*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A23=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B23=\"Small business\",BV$11,IF($B23=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BV$12,IF($D23=\"Small business medium rebalancing\",BV$14,1)))*IF($C23=\"Resi discount\",1+BV$10,1),BU23*BV$8*IF(AND($A23=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B23=\"Small business\",BV$11,IF($B23=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BV$12,IF($D23=\"Small business medium rebalancing\",BV$14,1)))*IF($C23=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BW22*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A23=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B23=\"Small business\",BW$11,IF($B23=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BW$12,IF($D23=\"Small business medium rebalancing\",BW$14,1)))*IF($C23=\"Resi discount\",1+BW$10,1),BV23*BW$8*IF(AND($A23=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B23=\"Small business\",BW$11,IF($B23=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BW$12,IF($D23=\"Small business medium rebalancing\",BW$14,1)))*IF($C23=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BX22*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A23=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B23=\"Small business\",BX$11,IF($B23=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BX$12,IF($D23=\"Small business medium rebalancing\",BX$14,1)))*IF($C23=\"Resi discount\",1+BX$10,1),BW23*BX$8*IF(AND($A23=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B23=\"Small business\",BX$11,IF($B23=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BX$12,IF($D23=\"Small business medium rebalancing\",BX$14,1)))*IF($C23=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BY22*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A23=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B23=\"Small business\",BY$11,IF($B23=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BY$12,IF($D23=\"Small business medium rebalancing\",BY$14,1)))*IF($C23=\"Resi discount\",1+BY$10,1),BX23*BY$8*IF(AND($A23=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B23=\"Small business\",BY$11,IF($B23=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BY$12,IF($D23=\"Small business medium rebalancing\",BY$14,1)))*IF($C23=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),BZ22*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A23=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B23=\"Small business\",BZ$11,IF($B23=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BZ$12,IF($D23=\"Small business medium rebalancing\",BZ$14,1)))*IF($C23=\"Resi discount\",1+BZ$10,1),BY23*BZ$8*IF(AND($A23=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B23=\"Small business\",BZ$11,IF($B23=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",BZ$12,IF($D23=\"Small business medium rebalancing\",BZ$14,1)))*IF($C23=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CA22*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A23=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B23=\"Small business\",CA$11,IF($B23=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CA$12,IF($D23=\"Small business medium rebalancing\",CA$14,1)))*IF($C23=\"Resi discount\",1+CA$10,1),BZ23*CA$8*IF(AND($A23=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B23=\"Small business\",CA$11,IF($B23=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CA$12,IF($D23=\"Small business medium rebalancing\",CA$14,1)))*IF($C23=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CB22*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A23=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B23=\"Small business\",CB$11,IF($B23=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CB$12,IF($D23=\"Small business medium rebalancing\",CB$14,1)))*IF($C23=\"Resi discount\",1+CB$10,1),CA23*CB$8*IF(AND($A23=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B23=\"Small business\",CB$11,IF($B23=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CB$12,IF($D23=\"Small business medium rebalancing\",CB$14,1)))*IF($C23=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CC22*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A23=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B23=\"Small business\",CC$11,IF($B23=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CC$12,IF($D23=\"Small business medium rebalancing\",CC$14,1)))*IF($C23=\"Resi discount\",1+CC$10,1),CB23*CC$8*IF(AND($A23=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B23=\"Small business\",CC$11,IF($B23=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CC$12,IF($D23=\"Small business medium rebalancing\",CC$14,1)))*IF($C23=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CD22*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A23=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B23=\"Small business\",CD$11,IF($B23=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CD$12,IF($D23=\"Small business medium rebalancing\",CD$14,1)))*IF($C23=\"Resi discount\",1+CD$10,1),CC23*CD$8*IF(AND($A23=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B23=\"Small business\",CD$11,IF($B23=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CD$12,IF($D23=\"Small business medium rebalancing\",CD$14,1)))*IF($C23=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CE22*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A23=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B23=\"Small business\",CE$11,IF($B23=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CE$12,IF($D23=\"Small business medium rebalancing\",CE$14,1)))*IF($C23=\"Resi discount\",1+CE$10,1),CD23*CE$8*IF(AND($A23=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B23=\"Small business\",CE$11,IF($B23=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CE$12,IF($D23=\"Small business medium rebalancing\",CE$14,1)))*IF($C23=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CF22*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A23=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B23=\"Small business\",CF$11,IF($B23=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CF$12,IF($D23=\"Small business medium rebalancing\",CF$14,1)))*IF($C23=\"Resi discount\",1+CF$10,1),CE23*CF$8*IF(AND($A23=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B23=\"Small business\",CF$11,IF($B23=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CF$12,IF($D23=\"Small business medium rebalancing\",CF$14,1)))*IF($C23=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CG22*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A23=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B23=\"Small business\",CG$11,IF($B23=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CG$12,IF($D23=\"Small business medium rebalancing\",CG$14,1)))*IF($C23=\"Resi discount\",1+CG$10,1),CF23*CG$8*IF(AND($A23=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B23=\"Small business\",CG$11,IF($B23=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CG$12,IF($D23=\"Small business medium rebalancing\",CG$14,1)))*IF($C23=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CH22*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A23=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B23=\"Small business\",CH$11,IF($B23=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CH$12,IF($D23=\"Small business medium rebalancing\",CH$14,1)))*IF($C23=\"Resi discount\",1+CH$10,1),CG23*CH$8*IF(AND($A23=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B23=\"Small business\",CH$11,IF($B23=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CH$12,IF($D23=\"Small business medium rebalancing\",CH$14,1)))*IF($C23=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CI22*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A23=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B23=\"Small business\",CI$11,IF($B23=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CI$12,IF($D23=\"Small business medium rebalancing\",CI$14,1)))*IF($C23=\"Resi discount\",1+CI$10,1),CH23*CI$8*IF(AND($A23=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B23=\"Small business\",CI$11,IF($B23=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CI$12,IF($D23=\"Small business medium rebalancing\",CI$14,1)))*IF($C23=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CJ22*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A23=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B23=\"Small business\",CJ$11,IF($B23=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CJ$12,IF($D23=\"Small business medium rebalancing\",CJ$14,1)))*IF($C23=\"Resi discount\",1+CJ$10,1),CI23*CJ$8*IF(AND($A23=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B23=\"Small business\",CJ$11,IF($B23=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CJ$12,IF($D23=\"Small business medium rebalancing\",CJ$14,1)))*IF($C23=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CK22*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A23=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B23=\"Small business\",CK$11,IF($B23=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CK$12,IF($D23=\"Small business medium rebalancing\",CK$14,1)))*IF($C23=\"Resi discount\",1+CK$10,1),CJ23*CK$8*IF(AND($A23=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B23=\"Small business\",CK$11,IF($B23=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CK$12,IF($D23=\"Small business medium rebalancing\",CK$14,1)))*IF($C23=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CL22*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A23=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B23=\"Small business\",CL$11,IF($B23=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CL$12,IF($D23=\"Small business medium rebalancing\",CL$14,1)))*IF($C23=\"Resi discount\",1+CL$10,1),CK23*CL$8*IF(AND($A23=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B23=\"Small business\",CL$11,IF($B23=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CL$12,IF($D23=\"Small business medium rebalancing\",CL$14,1)))*IF($C23=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CM22*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A23=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B23=\"Small business\",CM$11,IF($B23=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CM$12,IF($D23=\"Small business medium rebalancing\",CM$14,1)))*IF($C23=\"Resi discount\",1+CM$10,1),CL23*CM$8*IF(AND($A23=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B23=\"Small business\",CM$11,IF($B23=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CM$12,IF($D23=\"Small business medium rebalancing\",CM$14,1)))*IF($C23=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CN22*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A23=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B23=\"Small business\",CN$11,IF($B23=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CN$12,IF($D23=\"Small business medium rebalancing\",CN$14,1)))*IF($C23=\"Resi discount\",1+CN$10,1),CM23*CN$8*IF(AND($A23=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B23=\"Small business\",CN$11,IF($B23=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CN$12,IF($D23=\"Small business medium rebalancing\",CN$14,1)))*IF($C23=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CO22*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A23=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B23=\"Small business\",CO$11,IF($B23=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CO$12,IF($D23=\"Small business medium rebalancing\",CO$14,1)))*IF($C23=\"Resi discount\",1+CO$10,1),CN23*CO$8*IF(AND($A23=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B23=\"Small business\",CO$11,IF($B23=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CO$12,IF($D23=\"Small business medium rebalancing\",CO$14,1)))*IF($C23=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CP22*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A23=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B23=\"Small business\",CP$11,IF($B23=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CP$12,IF($D23=\"Small business medium rebalancing\",CP$14,1)))*IF($C23=\"Resi discount\",1+CP$10,1),CO23*CP$8*IF(AND($A23=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B23=\"Small business\",CP$11,IF($B23=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CP$12,IF($D23=\"Small business medium rebalancing\",CP$14,1)))*IF($C23=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E23=\"NAT56\",$E23=\"NAT75\")),CQ22*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E23,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A23=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B23=\"Small business\",CQ$11,IF($B23=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CQ$12,IF($D23=\"Small business medium rebalancing\",CQ$14,1)))*IF($C23=\"Resi discount\",1+CQ$10,1),CP23*CQ$8*IF(AND($A23=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B23=\"Small business\",CQ$11,IF($B23=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D23=\"Small business rebalancing\",CQ$12,IF($D23=\"Small business medium rebalancing\",CQ$14,1)))*IF($C23=\"Resi discount\",1+CQ$10,1)))","v":0}]
["Residential",null,"Resi discount",null,{"$f":"'Admin|Lists'!$B$12","v":"NAST11"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),F23*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A24=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B24=\"Small business\",F$11,IF($B24=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",F$12,IF($D24=\"Small business medium rebalancing\",F$14,1)))*IF($C24=\"Resi discount\",1+F$10,1),E24*F$8*IF(AND($A24=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B24=\"Small business\",F$11,IF($B24=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",F$12,IF($D24=\"Small business medium rebalancing\",F$14,1)))*IF($C24=\"Resi discount\",1+F$10,1)))","v":146.81636490853964},{"$f":"IF(AND(G$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),G23*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A24=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B24=\"Small business\",G$11,IF($B24=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",G$12,IF($D24=\"Small business medium rebalancing\",G$14,1)))*IF($C24=\"Resi discount\",1+G$10,1),F24*G$8*IF(AND($A24=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B24=\"Small business\",G$11,IF($B24=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",G$12,IF($D24=\"Small business medium rebalancing\",G$14,1)))*IF($C24=\"Resi discount\",1+G$10,1)))","v":150.67252230124234},{"$f":"IF(AND(H$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),H23*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A24=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B24=\"Small business\",H$11,IF($B24=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",H$12,IF($D24=\"Small business medium rebalancing\",H$14,1)))*IF($C24=\"Resi discount\",1+H$10,1),G24*H$8*IF(AND($A24=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B24=\"Small business\",H$11,IF($B24=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",H$12,IF($D24=\"Small business medium rebalancing\",H$14,1)))*IF($C24=\"Resi discount\",1+H$10,1)))","v":154.83105862040128},{"$f":"IF(AND(I$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),I23*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A24=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B24=\"Small business\",I$11,IF($B24=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",I$12,IF($D24=\"Small business medium rebalancing\",I$14,1)))*IF($C24=\"Resi discount\",1+I$10,1),H24*I$8*IF(AND($A24=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B24=\"Small business\",I$11,IF($B24=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",I$12,IF($D24=\"Small business medium rebalancing\",I$14,1)))*IF($C24=\"Resi discount\",1+I$10,1)))","v":159.3677231169803},{"$f":"IF(AND(J$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),J23*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A24=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B24=\"Small business\",J$11,IF($B24=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",J$12,IF($D24=\"Small business medium rebalancing\",J$14,1)))*IF($C24=\"Resi discount\",1+J$10,1),I24*J$8*IF(AND($A24=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B24=\"Small business\",J$11,IF($B24=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",J$12,IF($D24=\"Small business medium rebalancing\",J$14,1)))*IF($C24=\"Resi discount\",1+J$10,1)))","v":162.71773115446027},{"$f":"IF(AND(K$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),K23*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A24=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B24=\"Small business\",K$11,IF($B24=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",K$12,IF($D24=\"Small business medium rebalancing\",K$14,1)))*IF($C24=\"Resi discount\",1+K$10,1),J24*K$8*IF(AND($A24=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B24=\"Small business\",K$11,IF($B24=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",K$12,IF($D24=\"Small business medium rebalancing\",K$14,1)))*IF($C24=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),L23*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A24=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B24=\"Small business\",L$11,IF($B24=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",L$12,IF($D24=\"Small business medium rebalancing\",L$14,1)))*IF($C24=\"Resi discount\",1+L$10,1),K24*L$8*IF(AND($A24=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B24=\"Small business\",L$11,IF($B24=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",L$12,IF($D24=\"Small business medium rebalancing\",L$14,1)))*IF($C24=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),M23*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A24=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B24=\"Small business\",M$11,IF($B24=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",M$12,IF($D24=\"Small business medium rebalancing\",M$14,1)))*IF($C24=\"Resi discount\",1+M$10,1),L24*M$8*IF(AND($A24=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B24=\"Small business\",M$11,IF($B24=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",M$12,IF($D24=\"Small business medium rebalancing\",M$14,1)))*IF($C24=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),N23*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A24=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B24=\"Small business\",N$11,IF($B24=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",N$12,IF($D24=\"Small business medium rebalancing\",N$14,1)))*IF($C24=\"Resi discount\",1+N$10,1),M24*N$8*IF(AND($A24=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B24=\"Small business\",N$11,IF($B24=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",N$12,IF($D24=\"Small business medium rebalancing\",N$14,1)))*IF($C24=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),O23*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A24=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B24=\"Small business\",O$11,IF($B24=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",O$12,IF($D24=\"Small business medium rebalancing\",O$14,1)))*IF($C24=\"Resi discount\",1+O$10,1),N24*O$8*IF(AND($A24=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B24=\"Small business\",O$11,IF($B24=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",O$12,IF($D24=\"Small business medium rebalancing\",O$14,1)))*IF($C24=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),P23*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A24=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B24=\"Small business\",P$11,IF($B24=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",P$12,IF($D24=\"Small business medium rebalancing\",P$14,1)))*IF($C24=\"Resi discount\",1+P$10,1),O24*P$8*IF(AND($A24=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B24=\"Small business\",P$11,IF($B24=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",P$12,IF($D24=\"Small business medium rebalancing\",P$14,1)))*IF($C24=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),Q23*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A24=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B24=\"Small business\",Q$11,IF($B24=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",Q$12,IF($D24=\"Small business medium rebalancing\",Q$14,1)))*IF($C24=\"Resi discount\",1+Q$10,1),P24*Q$8*IF(AND($A24=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B24=\"Small business\",Q$11,IF($B24=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",Q$12,IF($D24=\"Small business medium rebalancing\",Q$14,1)))*IF($C24=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),R23*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A24=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B24=\"Small business\",R$11,IF($B24=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",R$12,IF($D24=\"Small business medium rebalancing\",R$14,1)))*IF($C24=\"Resi discount\",1+R$10,1),Q24*R$8*IF(AND($A24=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B24=\"Small business\",R$11,IF($B24=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",R$12,IF($D24=\"Small business medium rebalancing\",R$14,1)))*IF($C24=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),S23*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A24=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B24=\"Small business\",S$11,IF($B24=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",S$12,IF($D24=\"Small business medium rebalancing\",S$14,1)))*IF($C24=\"Resi discount\",1+S$10,1),R24*S$8*IF(AND($A24=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B24=\"Small business\",S$11,IF($B24=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",S$12,IF($D24=\"Small business medium rebalancing\",S$14,1)))*IF($C24=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),T23*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A24=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B24=\"Small business\",T$11,IF($B24=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",T$12,IF($D24=\"Small business medium rebalancing\",T$14,1)))*IF($C24=\"Resi discount\",1+T$10,1),S24*T$8*IF(AND($A24=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B24=\"Small business\",T$11,IF($B24=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",T$12,IF($D24=\"Small business medium rebalancing\",T$14,1)))*IF($C24=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),U23*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A24=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B24=\"Small business\",U$11,IF($B24=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",U$12,IF($D24=\"Small business medium rebalancing\",U$14,1)))*IF($C24=\"Resi discount\",1+U$10,1),T24*U$8*IF(AND($A24=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B24=\"Small business\",U$11,IF($B24=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",U$12,IF($D24=\"Small business medium rebalancing\",U$14,1)))*IF($C24=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),V23*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A24=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B24=\"Small business\",V$11,IF($B24=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",V$12,IF($D24=\"Small business medium rebalancing\",V$14,1)))*IF($C24=\"Resi discount\",1+V$10,1),U24*V$8*IF(AND($A24=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B24=\"Small business\",V$11,IF($B24=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",V$12,IF($D24=\"Small business medium rebalancing\",V$14,1)))*IF($C24=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),W23*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A24=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B24=\"Small business\",W$11,IF($B24=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",W$12,IF($D24=\"Small business medium rebalancing\",W$14,1)))*IF($C24=\"Resi discount\",1+W$10,1),V24*W$8*IF(AND($A24=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B24=\"Small business\",W$11,IF($B24=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",W$12,IF($D24=\"Small business medium rebalancing\",W$14,1)))*IF($C24=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),X23*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A24=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B24=\"Small business\",X$11,IF($B24=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",X$12,IF($D24=\"Small business medium rebalancing\",X$14,1)))*IF($C24=\"Resi discount\",1+X$10,1),W24*X$8*IF(AND($A24=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B24=\"Small business\",X$11,IF($B24=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",X$12,IF($D24=\"Small business medium rebalancing\",X$14,1)))*IF($C24=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),Y23*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A24=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B24=\"Small business\",Y$11,IF($B24=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",Y$12,IF($D24=\"Small business medium rebalancing\",Y$14,1)))*IF($C24=\"Resi discount\",1+Y$10,1),X24*Y$8*IF(AND($A24=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B24=\"Small business\",Y$11,IF($B24=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",Y$12,IF($D24=\"Small business medium rebalancing\",Y$14,1)))*IF($C24=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),Z23*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A24=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B24=\"Small business\",Z$11,IF($B24=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",Z$12,IF($D24=\"Small business medium rebalancing\",Z$14,1)))*IF($C24=\"Resi discount\",1+Z$10,1),Y24*Z$8*IF(AND($A24=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B24=\"Small business\",Z$11,IF($B24=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",Z$12,IF($D24=\"Small business medium rebalancing\",Z$14,1)))*IF($C24=\"Resi discount\",1+Z$10,1)))","v":23.757779935138075},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AA23*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A24=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B24=\"Small business\",AA$11,IF($B24=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AA$12,IF($D24=\"Small business medium rebalancing\",AA$14,1)))*IF($C24=\"Resi discount\",1+AA$10,1),Z24*AA$8*IF(AND($A24=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B24=\"Small business\",AA$11,IF($B24=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AA$12,IF($D24=\"Small business medium rebalancing\",AA$14,1)))*IF($C24=\"Resi discount\",1+AA$10,1)))","v":24.186855239703032},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AB23*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A24=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B24=\"Small business\",AB$11,IF($B24=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AB$12,IF($D24=\"Small business medium rebalancing\",AB$14,1)))*IF($C24=\"Resi discount\",1+AB$10,1),AA24*AB$8*IF(AND($A24=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B24=\"Small business\",AB$11,IF($B24=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AB$12,IF($D24=\"Small business medium rebalancing\",AB$14,1)))*IF($C24=\"Resi discount\",1+AB$10,1)))","v":24.662723977224111},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AC23*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A24=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B24=\"Small business\",AC$11,IF($B24=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AC$12,IF($D24=\"Small business medium rebalancing\",AC$14,1)))*IF($C24=\"Resi discount\",1+AC$10,1),AB24*AC$8*IF(AND($A24=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B24=\"Small business\",AC$11,IF($B24=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AC$12,IF($D24=\"Small business medium rebalancing\",AC$14,1)))*IF($C24=\"Resi discount\",1+AC$10,1)))","v":25.193959387539216},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AD23*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A24=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B24=\"Small business\",AD$11,IF($B24=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AD$12,IF($D24=\"Small business medium rebalancing\",AD$14,1)))*IF($C24=\"Resi discount\",1+AD$10,1),AC24*AD$8*IF(AND($A24=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B24=\"Small business\",AD$11,IF($B24=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AD$12,IF($D24=\"Small business medium rebalancing\",AD$14,1)))*IF($C24=\"Resi discount\",1+AD$10,1)))","v":25.529533756196017},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AE23*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A24=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B24=\"Small business\",AE$11,IF($B24=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AE$12,IF($D24=\"Small business medium rebalancing\",AE$14,1)))*IF($C24=\"Resi discount\",1+AE$10,1),AD24*AE$8*IF(AND($A24=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B24=\"Small business\",AE$11,IF($B24=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AE$12,IF($D24=\"Small business medium rebalancing\",AE$14,1)))*IF($C24=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AF23*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A24=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B24=\"Small business\",AF$11,IF($B24=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AF$12,IF($D24=\"Small business medium rebalancing\",AF$14,1)))*IF($C24=\"Resi discount\",1+AF$10,1),AE24*AF$8*IF(AND($A24=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B24=\"Small business\",AF$11,IF($B24=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AF$12,IF($D24=\"Small business medium rebalancing\",AF$14,1)))*IF($C24=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AG23*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A24=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B24=\"Small business\",AG$11,IF($B24=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AG$12,IF($D24=\"Small business medium rebalancing\",AG$14,1)))*IF($C24=\"Resi discount\",1+AG$10,1),AF24*AG$8*IF(AND($A24=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B24=\"Small business\",AG$11,IF($B24=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AG$12,IF($D24=\"Small business medium rebalancing\",AG$14,1)))*IF($C24=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AH23*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A24=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B24=\"Small business\",AH$11,IF($B24=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AH$12,IF($D24=\"Small business medium rebalancing\",AH$14,1)))*IF($C24=\"Resi discount\",1+AH$10,1),AG24*AH$8*IF(AND($A24=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B24=\"Small business\",AH$11,IF($B24=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AH$12,IF($D24=\"Small business medium rebalancing\",AH$14,1)))*IF($C24=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AI23*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A24=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B24=\"Small business\",AI$11,IF($B24=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AI$12,IF($D24=\"Small business medium rebalancing\",AI$14,1)))*IF($C24=\"Resi discount\",1+AI$10,1),AH24*AI$8*IF(AND($A24=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B24=\"Small business\",AI$11,IF($B24=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AI$12,IF($D24=\"Small business medium rebalancing\",AI$14,1)))*IF($C24=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AJ23*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A24=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B24=\"Small business\",AJ$11,IF($B24=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AJ$12,IF($D24=\"Small business medium rebalancing\",AJ$14,1)))*IF($C24=\"Resi discount\",1+AJ$10,1),AI24*AJ$8*IF(AND($A24=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B24=\"Small business\",AJ$11,IF($B24=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AJ$12,IF($D24=\"Small business medium rebalancing\",AJ$14,1)))*IF($C24=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AK23*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A24=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B24=\"Small business\",AK$11,IF($B24=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AK$12,IF($D24=\"Small business medium rebalancing\",AK$14,1)))*IF($C24=\"Resi discount\",1+AK$10,1),AJ24*AK$8*IF(AND($A24=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B24=\"Small business\",AK$11,IF($B24=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AK$12,IF($D24=\"Small business medium rebalancing\",AK$14,1)))*IF($C24=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AL23*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A24=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B24=\"Small business\",AL$11,IF($B24=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AL$12,IF($D24=\"Small business medium rebalancing\",AL$14,1)))*IF($C24=\"Resi discount\",1+AL$10,1),AK24*AL$8*IF(AND($A24=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B24=\"Small business\",AL$11,IF($B24=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AL$12,IF($D24=\"Small business medium rebalancing\",AL$14,1)))*IF($C24=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AM23*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A24=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B24=\"Small business\",AM$11,IF($B24=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AM$12,IF($D24=\"Small business medium rebalancing\",AM$14,1)))*IF($C24=\"Resi discount\",1+AM$10,1),AL24*AM$8*IF(AND($A24=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B24=\"Small business\",AM$11,IF($B24=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AM$12,IF($D24=\"Small business medium rebalancing\",AM$14,1)))*IF($C24=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AN23*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A24=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B24=\"Small business\",AN$11,IF($B24=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AN$12,IF($D24=\"Small business medium rebalancing\",AN$14,1)))*IF($C24=\"Resi discount\",1+AN$10,1),AM24*AN$8*IF(AND($A24=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B24=\"Small business\",AN$11,IF($B24=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AN$12,IF($D24=\"Small business medium rebalancing\",AN$14,1)))*IF($C24=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AO23*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A24=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B24=\"Small business\",AO$11,IF($B24=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AO$12,IF($D24=\"Small business medium rebalancing\",AO$14,1)))*IF($C24=\"Resi discount\",1+AO$10,1),AN24*AO$8*IF(AND($A24=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B24=\"Small business\",AO$11,IF($B24=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AO$12,IF($D24=\"Small business medium rebalancing\",AO$14,1)))*IF($C24=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AP23*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A24=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B24=\"Small business\",AP$11,IF($B24=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AP$12,IF($D24=\"Small business medium rebalancing\",AP$14,1)))*IF($C24=\"Resi discount\",1+AP$10,1),AO24*AP$8*IF(AND($A24=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B24=\"Small business\",AP$11,IF($B24=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AP$12,IF($D24=\"Small business medium rebalancing\",AP$14,1)))*IF($C24=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AQ23*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A24=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B24=\"Small business\",AQ$11,IF($B24=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AQ$12,IF($D24=\"Small business medium rebalancing\",AQ$14,1)))*IF($C24=\"Resi discount\",1+AQ$10,1),AP24*AQ$8*IF(AND($A24=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B24=\"Small business\",AQ$11,IF($B24=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AQ$12,IF($D24=\"Small business medium rebalancing\",AQ$14,1)))*IF($C24=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AR23*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A24=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B24=\"Small business\",AR$11,IF($B24=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AR$12,IF($D24=\"Small business medium rebalancing\",AR$14,1)))*IF($C24=\"Resi discount\",1+AR$10,1),AQ24*AR$8*IF(AND($A24=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B24=\"Small business\",AR$11,IF($B24=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AR$12,IF($D24=\"Small business medium rebalancing\",AR$14,1)))*IF($C24=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AS23*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A24=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B24=\"Small business\",AS$11,IF($B24=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AS$12,IF($D24=\"Small business medium rebalancing\",AS$14,1)))*IF($C24=\"Resi discount\",1+AS$10,1),AR24*AS$8*IF(AND($A24=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B24=\"Small business\",AS$11,IF($B24=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AS$12,IF($D24=\"Small business medium rebalancing\",AS$14,1)))*IF($C24=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AT23*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A24=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B24=\"Small business\",AT$11,IF($B24=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AT$12,IF($D24=\"Small business medium rebalancing\",AT$14,1)))*IF($C24=\"Resi discount\",1+AT$10,1),AS24*AT$8*IF(AND($A24=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B24=\"Small business\",AT$11,IF($B24=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AT$12,IF($D24=\"Small business medium rebalancing\",AT$14,1)))*IF($C24=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AU23*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A24=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B24=\"Small business\",AU$11,IF($B24=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AU$12,IF($D24=\"Small business medium rebalancing\",AU$14,1)))*IF($C24=\"Resi discount\",1+AU$10,1),AT24*AU$8*IF(AND($A24=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B24=\"Small business\",AU$11,IF($B24=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AU$12,IF($D24=\"Small business medium rebalancing\",AU$14,1)))*IF($C24=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AV23*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A24=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B24=\"Small business\",AV$11,IF($B24=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AV$12,IF($D24=\"Small business medium rebalancing\",AV$14,1)))*IF($C24=\"Resi discount\",1+AV$10,1),AU24*AV$8*IF(AND($A24=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B24=\"Small business\",AV$11,IF($B24=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AV$12,IF($D24=\"Small business medium rebalancing\",AV$14,1)))*IF($C24=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AW23*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A24=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B24=\"Small business\",AW$11,IF($B24=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AW$12,IF($D24=\"Small business medium rebalancing\",AW$14,1)))*IF($C24=\"Resi discount\",1+AW$10,1),AV24*AW$8*IF(AND($A24=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B24=\"Small business\",AW$11,IF($B24=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AW$12,IF($D24=\"Small business medium rebalancing\",AW$14,1)))*IF($C24=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AX23*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A24=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B24=\"Small business\",AX$11,IF($B24=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AX$12,IF($D24=\"Small business medium rebalancing\",AX$14,1)))*IF($C24=\"Resi discount\",1+AX$10,1),AW24*AX$8*IF(AND($A24=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B24=\"Small business\",AX$11,IF($B24=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AX$12,IF($D24=\"Small business medium rebalancing\",AX$14,1)))*IF($C24=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AY23*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A24=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B24=\"Small business\",AY$11,IF($B24=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AY$12,IF($D24=\"Small business medium rebalancing\",AY$14,1)))*IF($C24=\"Resi discount\",1+AY$10,1),AX24*AY$8*IF(AND($A24=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B24=\"Small business\",AY$11,IF($B24=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AY$12,IF($D24=\"Small business medium rebalancing\",AY$14,1)))*IF($C24=\"Resi discount\",1+AY$10,1)))","v":4.3195963518432841},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),AZ23*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A24=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B24=\"Small business\",AZ$11,IF($B24=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AZ$12,IF($D24=\"Small business medium rebalancing\",AZ$14,1)))*IF($C24=\"Resi discount\",1+AZ$10,1),AY24*AZ$8*IF(AND($A24=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B24=\"Small business\",AZ$11,IF($B24=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",AZ$12,IF($D24=\"Small business medium rebalancing\",AZ$14,1)))*IF($C24=\"Resi discount\",1+AZ$10,1)))","v":4.3976100435823682},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BA23*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A24=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B24=\"Small business\",BA$11,IF($B24=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BA$12,IF($D24=\"Small business medium rebalancing\",BA$14,1)))*IF($C24=\"Resi discount\",1+BA$10,1),AZ24*BA$8*IF(AND($A24=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B24=\"Small business\",BA$11,IF($B24=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BA$12,IF($D24=\"Small business medium rebalancing\",BA$14,1)))*IF($C24=\"Resi discount\",1+BA$10,1)))","v":4.4841316322225646},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BB23*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A24=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B24=\"Small business\",BB$11,IF($B24=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BB$12,IF($D24=\"Small business medium rebalancing\",BB$14,1)))*IF($C24=\"Resi discount\",1+BB$10,1),BA24*BB$8*IF(AND($A24=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B24=\"Small business\",BB$11,IF($B24=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BB$12,IF($D24=\"Small business medium rebalancing\",BB$14,1)))*IF($C24=\"Resi discount\",1+BB$10,1)))","v":4.5807198886434932},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BC23*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A24=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B24=\"Small business\",BC$11,IF($B24=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BC$12,IF($D24=\"Small business medium rebalancing\",BC$14,1)))*IF($C24=\"Resi discount\",1+BC$10,1),BB24*BC$8*IF(AND($A24=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B24=\"Small business\",BC$11,IF($B24=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BC$12,IF($D24=\"Small business medium rebalancing\",BC$14,1)))*IF($C24=\"Resi discount\",1+BC$10,1)))","v":4.6417334102174568},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BD23*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A24=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B24=\"Small business\",BD$11,IF($B24=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BD$12,IF($D24=\"Small business medium rebalancing\",BD$14,1)))*IF($C24=\"Resi discount\",1+BD$10,1),BC24*BD$8*IF(AND($A24=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B24=\"Small business\",BD$11,IF($B24=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BD$12,IF($D24=\"Small business medium rebalancing\",BD$14,1)))*IF($C24=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BE23*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A24=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B24=\"Small business\",BE$11,IF($B24=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BE$12,IF($D24=\"Small business medium rebalancing\",BE$14,1)))*IF($C24=\"Resi discount\",1+BE$10,1),BD24*BE$8*IF(AND($A24=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B24=\"Small business\",BE$11,IF($B24=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BE$12,IF($D24=\"Small business medium rebalancing\",BE$14,1)))*IF($C24=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BF23*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A24=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B24=\"Small business\",BF$11,IF($B24=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BF$12,IF($D24=\"Small business medium rebalancing\",BF$14,1)))*IF($C24=\"Resi discount\",1+BF$10,1),BE24*BF$8*IF(AND($A24=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B24=\"Small business\",BF$11,IF($B24=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BF$12,IF($D24=\"Small business medium rebalancing\",BF$14,1)))*IF($C24=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BG23*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A24=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B24=\"Small business\",BG$11,IF($B24=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BG$12,IF($D24=\"Small business medium rebalancing\",BG$14,1)))*IF($C24=\"Resi discount\",1+BG$10,1),BF24*BG$8*IF(AND($A24=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B24=\"Small business\",BG$11,IF($B24=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BG$12,IF($D24=\"Small business medium rebalancing\",BG$14,1)))*IF($C24=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BH23*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A24=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B24=\"Small business\",BH$11,IF($B24=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BH$12,IF($D24=\"Small business medium rebalancing\",BH$14,1)))*IF($C24=\"Resi discount\",1+BH$10,1),BG24*BH$8*IF(AND($A24=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B24=\"Small business\",BH$11,IF($B24=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BH$12,IF($D24=\"Small business medium rebalancing\",BH$14,1)))*IF($C24=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BI23*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A24=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B24=\"Small business\",BI$11,IF($B24=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BI$12,IF($D24=\"Small business medium rebalancing\",BI$14,1)))*IF($C24=\"Resi discount\",1+BI$10,1),BH24*BI$8*IF(AND($A24=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B24=\"Small business\",BI$11,IF($B24=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BI$12,IF($D24=\"Small business medium rebalancing\",BI$14,1)))*IF($C24=\"Resi discount\",1+BI$10,1)))","v":1},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BJ23*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A24=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B24=\"Small business\",BJ$11,IF($B24=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BJ$12,IF($D24=\"Small business medium rebalancing\",BJ$14,1)))*IF($C24=\"Resi discount\",1+BJ$10,1),BI24*BJ$8*IF(AND($A24=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B24=\"Small business\",BJ$11,IF($B24=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BJ$12,IF($D24=\"Small business medium rebalancing\",BJ$14,1)))*IF($C24=\"Resi discount\",1+BJ$10,1)))","v":1},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BK23*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A24=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B24=\"Small business\",BK$11,IF($B24=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BK$12,IF($D24=\"Small business medium rebalancing\",BK$14,1)))*IF($C24=\"Resi discount\",1+BK$10,1),BJ24*BK$8*IF(AND($A24=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B24=\"Small business\",BK$11,IF($B24=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BK$12,IF($D24=\"Small business medium rebalancing\",BK$14,1)))*IF($C24=\"Resi discount\",1+BK$10,1)))","v":1},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BL23*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A24=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B24=\"Small business\",BL$11,IF($B24=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BL$12,IF($D24=\"Small business medium rebalancing\",BL$14,1)))*IF($C24=\"Resi discount\",1+BL$10,1),BK24*BL$8*IF(AND($A24=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B24=\"Small business\",BL$11,IF($B24=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BL$12,IF($D24=\"Small business medium rebalancing\",BL$14,1)))*IF($C24=\"Resi discount\",1+BL$10,1)))","v":1},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BM23*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A24=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B24=\"Small business\",BM$11,IF($B24=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BM$12,IF($D24=\"Small business medium rebalancing\",BM$14,1)))*IF($C24=\"Resi discount\",1+BM$10,1),BL24*BM$8*IF(AND($A24=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B24=\"Small business\",BM$11,IF($B24=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BM$12,IF($D24=\"Small business medium rebalancing\",BM$14,1)))*IF($C24=\"Resi discount\",1+BM$10,1)))","v":1},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BN23*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A24=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B24=\"Small business\",BN$11,IF($B24=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BN$12,IF($D24=\"Small business medium rebalancing\",BN$14,1)))*IF($C24=\"Resi discount\",1+BN$10,1),BM24*BN$8*IF(AND($A24=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B24=\"Small business\",BN$11,IF($B24=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BN$12,IF($D24=\"Small business medium rebalancing\",BN$14,1)))*IF($C24=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BO23*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A24=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B24=\"Small business\",BO$11,IF($B24=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BO$12,IF($D24=\"Small business medium rebalancing\",BO$14,1)))*IF($C24=\"Resi discount\",1+BO$10,1),BN24*BO$8*IF(AND($A24=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B24=\"Small business\",BO$11,IF($B24=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BO$12,IF($D24=\"Small business medium rebalancing\",BO$14,1)))*IF($C24=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BP23*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A24=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B24=\"Small business\",BP$11,IF($B24=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BP$12,IF($D24=\"Small business medium rebalancing\",BP$14,1)))*IF($C24=\"Resi discount\",1+BP$10,1),BO24*BP$8*IF(AND($A24=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B24=\"Small business\",BP$11,IF($B24=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BP$12,IF($D24=\"Small business medium rebalancing\",BP$14,1)))*IF($C24=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BQ23*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A24=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B24=\"Small business\",BQ$11,IF($B24=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BQ$12,IF($D24=\"Small business medium rebalancing\",BQ$14,1)))*IF($C24=\"Resi discount\",1+BQ$10,1),BP24*BQ$8*IF(AND($A24=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B24=\"Small business\",BQ$11,IF($B24=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BQ$12,IF($D24=\"Small business medium rebalancing\",BQ$14,1)))*IF($C24=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BR23*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A24=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B24=\"Small business\",BR$11,IF($B24=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BR$12,IF($D24=\"Small business medium rebalancing\",BR$14,1)))*IF($C24=\"Resi discount\",1+BR$10,1),BQ24*BR$8*IF(AND($A24=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B24=\"Small business\",BR$11,IF($B24=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BR$12,IF($D24=\"Small business medium rebalancing\",BR$14,1)))*IF($C24=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BS23*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A24=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B24=\"Small business\",BS$11,IF($B24=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BS$12,IF($D24=\"Small business medium rebalancing\",BS$14,1)))*IF($C24=\"Resi discount\",1+BS$10,1),BR24*BS$8*IF(AND($A24=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B24=\"Small business\",BS$11,IF($B24=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BS$12,IF($D24=\"Small business medium rebalancing\",BS$14,1)))*IF($C24=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BT23*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A24=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B24=\"Small business\",BT$11,IF($B24=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BT$12,IF($D24=\"Small business medium rebalancing\",BT$14,1)))*IF($C24=\"Resi discount\",1+BT$10,1),BS24*BT$8*IF(AND($A24=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B24=\"Small business\",BT$11,IF($B24=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BT$12,IF($D24=\"Small business medium rebalancing\",BT$14,1)))*IF($C24=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BU23*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A24=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B24=\"Small business\",BU$11,IF($B24=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BU$12,IF($D24=\"Small business medium rebalancing\",BU$14,1)))*IF($C24=\"Resi discount\",1+BU$10,1),BT24*BU$8*IF(AND($A24=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B24=\"Small business\",BU$11,IF($B24=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BU$12,IF($D24=\"Small business medium rebalancing\",BU$14,1)))*IF($C24=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BV23*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A24=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B24=\"Small business\",BV$11,IF($B24=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BV$12,IF($D24=\"Small business medium rebalancing\",BV$14,1)))*IF($C24=\"Resi discount\",1+BV$10,1),BU24*BV$8*IF(AND($A24=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B24=\"Small business\",BV$11,IF($B24=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BV$12,IF($D24=\"Small business medium rebalancing\",BV$14,1)))*IF($C24=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BW23*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A24=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B24=\"Small business\",BW$11,IF($B24=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BW$12,IF($D24=\"Small business medium rebalancing\",BW$14,1)))*IF($C24=\"Resi discount\",1+BW$10,1),BV24*BW$8*IF(AND($A24=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B24=\"Small business\",BW$11,IF($B24=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BW$12,IF($D24=\"Small business medium rebalancing\",BW$14,1)))*IF($C24=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BX23*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A24=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B24=\"Small business\",BX$11,IF($B24=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BX$12,IF($D24=\"Small business medium rebalancing\",BX$14,1)))*IF($C24=\"Resi discount\",1+BX$10,1),BW24*BX$8*IF(AND($A24=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B24=\"Small business\",BX$11,IF($B24=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BX$12,IF($D24=\"Small business medium rebalancing\",BX$14,1)))*IF($C24=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BY23*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A24=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B24=\"Small business\",BY$11,IF($B24=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BY$12,IF($D24=\"Small business medium rebalancing\",BY$14,1)))*IF($C24=\"Resi discount\",1+BY$10,1),BX24*BY$8*IF(AND($A24=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B24=\"Small business\",BY$11,IF($B24=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BY$12,IF($D24=\"Small business medium rebalancing\",BY$14,1)))*IF($C24=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),BZ23*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A24=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B24=\"Small business\",BZ$11,IF($B24=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BZ$12,IF($D24=\"Small business medium rebalancing\",BZ$14,1)))*IF($C24=\"Resi discount\",1+BZ$10,1),BY24*BZ$8*IF(AND($A24=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B24=\"Small business\",BZ$11,IF($B24=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",BZ$12,IF($D24=\"Small business medium rebalancing\",BZ$14,1)))*IF($C24=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CA23*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A24=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B24=\"Small business\",CA$11,IF($B24=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CA$12,IF($D24=\"Small business medium rebalancing\",CA$14,1)))*IF($C24=\"Resi discount\",1+CA$10,1),BZ24*CA$8*IF(AND($A24=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B24=\"Small business\",CA$11,IF($B24=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CA$12,IF($D24=\"Small business medium rebalancing\",CA$14,1)))*IF($C24=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CB23*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A24=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B24=\"Small business\",CB$11,IF($B24=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CB$12,IF($D24=\"Small business medium rebalancing\",CB$14,1)))*IF($C24=\"Resi discount\",1+CB$10,1),CA24*CB$8*IF(AND($A24=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B24=\"Small business\",CB$11,IF($B24=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CB$12,IF($D24=\"Small business medium rebalancing\",CB$14,1)))*IF($C24=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CC23*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A24=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B24=\"Small business\",CC$11,IF($B24=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CC$12,IF($D24=\"Small business medium rebalancing\",CC$14,1)))*IF($C24=\"Resi discount\",1+CC$10,1),CB24*CC$8*IF(AND($A24=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B24=\"Small business\",CC$11,IF($B24=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CC$12,IF($D24=\"Small business medium rebalancing\",CC$14,1)))*IF($C24=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CD23*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A24=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B24=\"Small business\",CD$11,IF($B24=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CD$12,IF($D24=\"Small business medium rebalancing\",CD$14,1)))*IF($C24=\"Resi discount\",1+CD$10,1),CC24*CD$8*IF(AND($A24=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B24=\"Small business\",CD$11,IF($B24=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CD$12,IF($D24=\"Small business medium rebalancing\",CD$14,1)))*IF($C24=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CE23*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A24=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B24=\"Small business\",CE$11,IF($B24=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CE$12,IF($D24=\"Small business medium rebalancing\",CE$14,1)))*IF($C24=\"Resi discount\",1+CE$10,1),CD24*CE$8*IF(AND($A24=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B24=\"Small business\",CE$11,IF($B24=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CE$12,IF($D24=\"Small business medium rebalancing\",CE$14,1)))*IF($C24=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CF23*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A24=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B24=\"Small business\",CF$11,IF($B24=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CF$12,IF($D24=\"Small business medium rebalancing\",CF$14,1)))*IF($C24=\"Resi discount\",1+CF$10,1),CE24*CF$8*IF(AND($A24=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B24=\"Small business\",CF$11,IF($B24=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CF$12,IF($D24=\"Small business medium rebalancing\",CF$14,1)))*IF($C24=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CG23*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A24=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B24=\"Small business\",CG$11,IF($B24=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CG$12,IF($D24=\"Small business medium rebalancing\",CG$14,1)))*IF($C24=\"Resi discount\",1+CG$10,1),CF24*CG$8*IF(AND($A24=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B24=\"Small business\",CG$11,IF($B24=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CG$12,IF($D24=\"Small business medium rebalancing\",CG$14,1)))*IF($C24=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CH23*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A24=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B24=\"Small business\",CH$11,IF($B24=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CH$12,IF($D24=\"Small business medium rebalancing\",CH$14,1)))*IF($C24=\"Resi discount\",1+CH$10,1),CG24*CH$8*IF(AND($A24=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B24=\"Small business\",CH$11,IF($B24=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CH$12,IF($D24=\"Small business medium rebalancing\",CH$14,1)))*IF($C24=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CI23*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A24=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B24=\"Small business\",CI$11,IF($B24=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CI$12,IF($D24=\"Small business medium rebalancing\",CI$14,1)))*IF($C24=\"Resi discount\",1+CI$10,1),CH24*CI$8*IF(AND($A24=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B24=\"Small business\",CI$11,IF($B24=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CI$12,IF($D24=\"Small business medium rebalancing\",CI$14,1)))*IF($C24=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CJ23*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A24=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B24=\"Small business\",CJ$11,IF($B24=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CJ$12,IF($D24=\"Small business medium rebalancing\",CJ$14,1)))*IF($C24=\"Resi discount\",1+CJ$10,1),CI24*CJ$8*IF(AND($A24=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B24=\"Small business\",CJ$11,IF($B24=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CJ$12,IF($D24=\"Small business medium rebalancing\",CJ$14,1)))*IF($C24=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CK23*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A24=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B24=\"Small business\",CK$11,IF($B24=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CK$12,IF($D24=\"Small business medium rebalancing\",CK$14,1)))*IF($C24=\"Resi discount\",1+CK$10,1),CJ24*CK$8*IF(AND($A24=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B24=\"Small business\",CK$11,IF($B24=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CK$12,IF($D24=\"Small business medium rebalancing\",CK$14,1)))*IF($C24=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CL23*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A24=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B24=\"Small business\",CL$11,IF($B24=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CL$12,IF($D24=\"Small business medium rebalancing\",CL$14,1)))*IF($C24=\"Resi discount\",1+CL$10,1),CK24*CL$8*IF(AND($A24=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B24=\"Small business\",CL$11,IF($B24=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CL$12,IF($D24=\"Small business medium rebalancing\",CL$14,1)))*IF($C24=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CM23*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A24=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B24=\"Small business\",CM$11,IF($B24=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CM$12,IF($D24=\"Small business medium rebalancing\",CM$14,1)))*IF($C24=\"Resi discount\",1+CM$10,1),CL24*CM$8*IF(AND($A24=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B24=\"Small business\",CM$11,IF($B24=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CM$12,IF($D24=\"Small business medium rebalancing\",CM$14,1)))*IF($C24=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CN23*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A24=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B24=\"Small business\",CN$11,IF($B24=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CN$12,IF($D24=\"Small business medium rebalancing\",CN$14,1)))*IF($C24=\"Resi discount\",1+CN$10,1),CM24*CN$8*IF(AND($A24=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B24=\"Small business\",CN$11,IF($B24=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CN$12,IF($D24=\"Small business medium rebalancing\",CN$14,1)))*IF($C24=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CO23*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A24=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B24=\"Small business\",CO$11,IF($B24=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CO$12,IF($D24=\"Small business medium rebalancing\",CO$14,1)))*IF($C24=\"Resi discount\",1+CO$10,1),CN24*CO$8*IF(AND($A24=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B24=\"Small business\",CO$11,IF($B24=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CO$12,IF($D24=\"Small business medium rebalancing\",CO$14,1)))*IF($C24=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CP23*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A24=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B24=\"Small business\",CP$11,IF($B24=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CP$12,IF($D24=\"Small business medium rebalancing\",CP$14,1)))*IF($C24=\"Resi discount\",1+CP$10,1),CO24*CP$8*IF(AND($A24=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B24=\"Small business\",CP$11,IF($B24=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CP$12,IF($D24=\"Small business medium rebalancing\",CP$14,1)))*IF($C24=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E24=\"NAT56\",$E24=\"NAT75\")),CQ23*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E24,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A24=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B24=\"Small business\",CQ$11,IF($B24=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CQ$12,IF($D24=\"Small business medium rebalancing\",CQ$14,1)))*IF($C24=\"Resi discount\",1+CQ$10,1),CP24*CQ$8*IF(AND($A24=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B24=\"Small business\",CQ$11,IF($B24=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D24=\"Small business rebalancing\",CQ$12,IF($D24=\"Small business medium rebalancing\",CQ$14,1)))*IF($C24=\"Resi discount\",1+CQ$10,1)))","v":0}]
["Residential",null,"Resi discount",null,{"$f":"'Admin|Lists'!$B$13","v":"NAST11S"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),F24*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A25=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B25=\"Small business\",F$11,IF($B25=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",F$12,IF($D25=\"Small business medium rebalancing\",F$14,1)))*IF($C25=\"Resi discount\",1+F$10,1),E25*F$8*IF(AND($A25=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B25=\"Small business\",F$11,IF($B25=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",F$12,IF($D25=\"Small business medium rebalancing\",F$14,1)))*IF($C25=\"Resi discount\",1+F$10,1)))","v":146.81636490853964},{"$f":"IF(AND(G$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),G24*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A25=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B25=\"Small business\",G$11,IF($B25=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",G$12,IF($D25=\"Small business medium rebalancing\",G$14,1)))*IF($C25=\"Resi discount\",1+G$10,1),F25*G$8*IF(AND($A25=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B25=\"Small business\",G$11,IF($B25=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",G$12,IF($D25=\"Small business medium rebalancing\",G$14,1)))*IF($C25=\"Resi discount\",1+G$10,1)))","v":150.67252230124234},{"$f":"IF(AND(H$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),H24*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A25=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B25=\"Small business\",H$11,IF($B25=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",H$12,IF($D25=\"Small business medium rebalancing\",H$14,1)))*IF($C25=\"Resi discount\",1+H$10,1),G25*H$8*IF(AND($A25=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B25=\"Small business\",H$11,IF($B25=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",H$12,IF($D25=\"Small business medium rebalancing\",H$14,1)))*IF($C25=\"Resi discount\",1+H$10,1)))","v":154.83105862040128},{"$f":"IF(AND(I$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),I24*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A25=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B25=\"Small business\",I$11,IF($B25=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",I$12,IF($D25=\"Small business medium rebalancing\",I$14,1)))*IF($C25=\"Resi discount\",1+I$10,1),H25*I$8*IF(AND($A25=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B25=\"Small business\",I$11,IF($B25=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",I$12,IF($D25=\"Small business medium rebalancing\",I$14,1)))*IF($C25=\"Resi discount\",1+I$10,1)))","v":159.3677231169803},{"$f":"IF(AND(J$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),J24*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A25=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B25=\"Small business\",J$11,IF($B25=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",J$12,IF($D25=\"Small business medium rebalancing\",J$14,1)))*IF($C25=\"Resi discount\",1+J$10,1),I25*J$8*IF(AND($A25=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B25=\"Small business\",J$11,IF($B25=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",J$12,IF($D25=\"Small business medium rebalancing\",J$14,1)))*IF($C25=\"Resi discount\",1+J$10,1)))","v":162.71773115446027},{"$f":"IF(AND(K$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),K24*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A25=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B25=\"Small business\",K$11,IF($B25=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",K$12,IF($D25=\"Small business medium rebalancing\",K$14,1)))*IF($C25=\"Resi discount\",1+K$10,1),J25*K$8*IF(AND($A25=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B25=\"Small business\",K$11,IF($B25=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",K$12,IF($D25=\"Small business medium rebalancing\",K$14,1)))*IF($C25=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),L24*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A25=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B25=\"Small business\",L$11,IF($B25=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",L$12,IF($D25=\"Small business medium rebalancing\",L$14,1)))*IF($C25=\"Resi discount\",1+L$10,1),K25*L$8*IF(AND($A25=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B25=\"Small business\",L$11,IF($B25=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",L$12,IF($D25=\"Small business medium rebalancing\",L$14,1)))*IF($C25=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),M24*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A25=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B25=\"Small business\",M$11,IF($B25=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",M$12,IF($D25=\"Small business medium rebalancing\",M$14,1)))*IF($C25=\"Resi discount\",1+M$10,1),L25*M$8*IF(AND($A25=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B25=\"Small business\",M$11,IF($B25=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",M$12,IF($D25=\"Small business medium rebalancing\",M$14,1)))*IF($C25=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),N24*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A25=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B25=\"Small business\",N$11,IF($B25=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",N$12,IF($D25=\"Small business medium rebalancing\",N$14,1)))*IF($C25=\"Resi discount\",1+N$10,1),M25*N$8*IF(AND($A25=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B25=\"Small business\",N$11,IF($B25=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",N$12,IF($D25=\"Small business medium rebalancing\",N$14,1)))*IF($C25=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),O24*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A25=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B25=\"Small business\",O$11,IF($B25=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",O$12,IF($D25=\"Small business medium rebalancing\",O$14,1)))*IF($C25=\"Resi discount\",1+O$10,1),N25*O$8*IF(AND($A25=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B25=\"Small business\",O$11,IF($B25=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",O$12,IF($D25=\"Small business medium rebalancing\",O$14,1)))*IF($C25=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),P24*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A25=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B25=\"Small business\",P$11,IF($B25=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",P$12,IF($D25=\"Small business medium rebalancing\",P$14,1)))*IF($C25=\"Resi discount\",1+P$10,1),O25*P$8*IF(AND($A25=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B25=\"Small business\",P$11,IF($B25=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",P$12,IF($D25=\"Small business medium rebalancing\",P$14,1)))*IF($C25=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),Q24*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A25=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B25=\"Small business\",Q$11,IF($B25=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",Q$12,IF($D25=\"Small business medium rebalancing\",Q$14,1)))*IF($C25=\"Resi discount\",1+Q$10,1),P25*Q$8*IF(AND($A25=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B25=\"Small business\",Q$11,IF($B25=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",Q$12,IF($D25=\"Small business medium rebalancing\",Q$14,1)))*IF($C25=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),R24*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A25=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B25=\"Small business\",R$11,IF($B25=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",R$12,IF($D25=\"Small business medium rebalancing\",R$14,1)))*IF($C25=\"Resi discount\",1+R$10,1),Q25*R$8*IF(AND($A25=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B25=\"Small business\",R$11,IF($B25=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",R$12,IF($D25=\"Small business medium rebalancing\",R$14,1)))*IF($C25=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),S24*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A25=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B25=\"Small business\",S$11,IF($B25=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",S$12,IF($D25=\"Small business medium rebalancing\",S$14,1)))*IF($C25=\"Resi discount\",1+S$10,1),R25*S$8*IF(AND($A25=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B25=\"Small business\",S$11,IF($B25=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",S$12,IF($D25=\"Small business medium rebalancing\",S$14,1)))*IF($C25=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),T24*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A25=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B25=\"Small business\",T$11,IF($B25=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",T$12,IF($D25=\"Small business medium rebalancing\",T$14,1)))*IF($C25=\"Resi discount\",1+T$10,1),S25*T$8*IF(AND($A25=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B25=\"Small business\",T$11,IF($B25=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",T$12,IF($D25=\"Small business medium rebalancing\",T$14,1)))*IF($C25=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),U24*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A25=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B25=\"Small business\",U$11,IF($B25=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",U$12,IF($D25=\"Small business medium rebalancing\",U$14,1)))*IF($C25=\"Resi discount\",1+U$10,1),T25*U$8*IF(AND($A25=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B25=\"Small business\",U$11,IF($B25=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",U$12,IF($D25=\"Small business medium rebalancing\",U$14,1)))*IF($C25=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),V24*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A25=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B25=\"Small business\",V$11,IF($B25=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",V$12,IF($D25=\"Small business medium rebalancing\",V$14,1)))*IF($C25=\"Resi discount\",1+V$10,1),U25*V$8*IF(AND($A25=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B25=\"Small business\",V$11,IF($B25=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",V$12,IF($D25=\"Small business medium rebalancing\",V$14,1)))*IF($C25=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),W24*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A25=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B25=\"Small business\",W$11,IF($B25=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",W$12,IF($D25=\"Small business medium rebalancing\",W$14,1)))*IF($C25=\"Resi discount\",1+W$10,1),V25*W$8*IF(AND($A25=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B25=\"Small business\",W$11,IF($B25=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",W$12,IF($D25=\"Small business medium rebalancing\",W$14,1)))*IF($C25=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),X24*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A25=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B25=\"Small business\",X$11,IF($B25=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",X$12,IF($D25=\"Small business medium rebalancing\",X$14,1)))*IF($C25=\"Resi discount\",1+X$10,1),W25*X$8*IF(AND($A25=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B25=\"Small business\",X$11,IF($B25=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",X$12,IF($D25=\"Small business medium rebalancing\",X$14,1)))*IF($C25=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),Y24*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A25=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B25=\"Small business\",Y$11,IF($B25=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",Y$12,IF($D25=\"Small business medium rebalancing\",Y$14,1)))*IF($C25=\"Resi discount\",1+Y$10,1),X25*Y$8*IF(AND($A25=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B25=\"Small business\",Y$11,IF($B25=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",Y$12,IF($D25=\"Small business medium rebalancing\",Y$14,1)))*IF($C25=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),Z24*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A25=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B25=\"Small business\",Z$11,IF($B25=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",Z$12,IF($D25=\"Small business medium rebalancing\",Z$14,1)))*IF($C25=\"Resi discount\",1+Z$10,1),Y25*Z$8*IF(AND($A25=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B25=\"Small business\",Z$11,IF($B25=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",Z$12,IF($D25=\"Small business medium rebalancing\",Z$14,1)))*IF($C25=\"Resi discount\",1+Z$10,1)))","v":23.757779935138075},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AA24*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A25=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B25=\"Small business\",AA$11,IF($B25=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AA$12,IF($D25=\"Small business medium rebalancing\",AA$14,1)))*IF($C25=\"Resi discount\",1+AA$10,1),Z25*AA$8*IF(AND($A25=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B25=\"Small business\",AA$11,IF($B25=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AA$12,IF($D25=\"Small business medium rebalancing\",AA$14,1)))*IF($C25=\"Resi discount\",1+AA$10,1)))","v":24.186855239703032},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AB24*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A25=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B25=\"Small business\",AB$11,IF($B25=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AB$12,IF($D25=\"Small business medium rebalancing\",AB$14,1)))*IF($C25=\"Resi discount\",1+AB$10,1),AA25*AB$8*IF(AND($A25=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B25=\"Small business\",AB$11,IF($B25=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AB$12,IF($D25=\"Small business medium rebalancing\",AB$14,1)))*IF($C25=\"Resi discount\",1+AB$10,1)))","v":24.662723977224111},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AC24*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A25=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B25=\"Small business\",AC$11,IF($B25=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AC$12,IF($D25=\"Small business medium rebalancing\",AC$14,1)))*IF($C25=\"Resi discount\",1+AC$10,1),AB25*AC$8*IF(AND($A25=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B25=\"Small business\",AC$11,IF($B25=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AC$12,IF($D25=\"Small business medium rebalancing\",AC$14,1)))*IF($C25=\"Resi discount\",1+AC$10,1)))","v":25.193959387539216},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AD24*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A25=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B25=\"Small business\",AD$11,IF($B25=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AD$12,IF($D25=\"Small business medium rebalancing\",AD$14,1)))*IF($C25=\"Resi discount\",1+AD$10,1),AC25*AD$8*IF(AND($A25=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B25=\"Small business\",AD$11,IF($B25=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AD$12,IF($D25=\"Small business medium rebalancing\",AD$14,1)))*IF($C25=\"Resi discount\",1+AD$10,1)))","v":25.529533756196017},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AE24*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A25=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B25=\"Small business\",AE$11,IF($B25=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AE$12,IF($D25=\"Small business medium rebalancing\",AE$14,1)))*IF($C25=\"Resi discount\",1+AE$10,1),AD25*AE$8*IF(AND($A25=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B25=\"Small business\",AE$11,IF($B25=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AE$12,IF($D25=\"Small business medium rebalancing\",AE$14,1)))*IF($C25=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AF24*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A25=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B25=\"Small business\",AF$11,IF($B25=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AF$12,IF($D25=\"Small business medium rebalancing\",AF$14,1)))*IF($C25=\"Resi discount\",1+AF$10,1),AE25*AF$8*IF(AND($A25=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B25=\"Small business\",AF$11,IF($B25=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AF$12,IF($D25=\"Small business medium rebalancing\",AF$14,1)))*IF($C25=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AG24*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A25=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B25=\"Small business\",AG$11,IF($B25=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AG$12,IF($D25=\"Small business medium rebalancing\",AG$14,1)))*IF($C25=\"Resi discount\",1+AG$10,1),AF25*AG$8*IF(AND($A25=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B25=\"Small business\",AG$11,IF($B25=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AG$12,IF($D25=\"Small business medium rebalancing\",AG$14,1)))*IF($C25=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AH24*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A25=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B25=\"Small business\",AH$11,IF($B25=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AH$12,IF($D25=\"Small business medium rebalancing\",AH$14,1)))*IF($C25=\"Resi discount\",1+AH$10,1),AG25*AH$8*IF(AND($A25=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B25=\"Small business\",AH$11,IF($B25=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AH$12,IF($D25=\"Small business medium rebalancing\",AH$14,1)))*IF($C25=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AI24*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A25=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B25=\"Small business\",AI$11,IF($B25=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AI$12,IF($D25=\"Small business medium rebalancing\",AI$14,1)))*IF($C25=\"Resi discount\",1+AI$10,1),AH25*AI$8*IF(AND($A25=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B25=\"Small business\",AI$11,IF($B25=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AI$12,IF($D25=\"Small business medium rebalancing\",AI$14,1)))*IF($C25=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AJ24*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A25=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B25=\"Small business\",AJ$11,IF($B25=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AJ$12,IF($D25=\"Small business medium rebalancing\",AJ$14,1)))*IF($C25=\"Resi discount\",1+AJ$10,1),AI25*AJ$8*IF(AND($A25=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B25=\"Small business\",AJ$11,IF($B25=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AJ$12,IF($D25=\"Small business medium rebalancing\",AJ$14,1)))*IF($C25=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AK24*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A25=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B25=\"Small business\",AK$11,IF($B25=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AK$12,IF($D25=\"Small business medium rebalancing\",AK$14,1)))*IF($C25=\"Resi discount\",1+AK$10,1),AJ25*AK$8*IF(AND($A25=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B25=\"Small business\",AK$11,IF($B25=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AK$12,IF($D25=\"Small business medium rebalancing\",AK$14,1)))*IF($C25=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AL24*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A25=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B25=\"Small business\",AL$11,IF($B25=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AL$12,IF($D25=\"Small business medium rebalancing\",AL$14,1)))*IF($C25=\"Resi discount\",1+AL$10,1),AK25*AL$8*IF(AND($A25=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B25=\"Small business\",AL$11,IF($B25=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AL$12,IF($D25=\"Small business medium rebalancing\",AL$14,1)))*IF($C25=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AM24*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A25=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B25=\"Small business\",AM$11,IF($B25=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AM$12,IF($D25=\"Small business medium rebalancing\",AM$14,1)))*IF($C25=\"Resi discount\",1+AM$10,1),AL25*AM$8*IF(AND($A25=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B25=\"Small business\",AM$11,IF($B25=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AM$12,IF($D25=\"Small business medium rebalancing\",AM$14,1)))*IF($C25=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AN24*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A25=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B25=\"Small business\",AN$11,IF($B25=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AN$12,IF($D25=\"Small business medium rebalancing\",AN$14,1)))*IF($C25=\"Resi discount\",1+AN$10,1),AM25*AN$8*IF(AND($A25=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B25=\"Small business\",AN$11,IF($B25=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AN$12,IF($D25=\"Small business medium rebalancing\",AN$14,1)))*IF($C25=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AO24*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A25=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B25=\"Small business\",AO$11,IF($B25=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AO$12,IF($D25=\"Small business medium rebalancing\",AO$14,1)))*IF($C25=\"Resi discount\",1+AO$10,1),AN25*AO$8*IF(AND($A25=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B25=\"Small business\",AO$11,IF($B25=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AO$12,IF($D25=\"Small business medium rebalancing\",AO$14,1)))*IF($C25=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AP24*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A25=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B25=\"Small business\",AP$11,IF($B25=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AP$12,IF($D25=\"Small business medium rebalancing\",AP$14,1)))*IF($C25=\"Resi discount\",1+AP$10,1),AO25*AP$8*IF(AND($A25=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B25=\"Small business\",AP$11,IF($B25=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AP$12,IF($D25=\"Small business medium rebalancing\",AP$14,1)))*IF($C25=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AQ24*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A25=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B25=\"Small business\",AQ$11,IF($B25=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AQ$12,IF($D25=\"Small business medium rebalancing\",AQ$14,1)))*IF($C25=\"Resi discount\",1+AQ$10,1),AP25*AQ$8*IF(AND($A25=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B25=\"Small business\",AQ$11,IF($B25=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AQ$12,IF($D25=\"Small business medium rebalancing\",AQ$14,1)))*IF($C25=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AR24*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A25=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B25=\"Small business\",AR$11,IF($B25=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AR$12,IF($D25=\"Small business medium rebalancing\",AR$14,1)))*IF($C25=\"Resi discount\",1+AR$10,1),AQ25*AR$8*IF(AND($A25=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B25=\"Small business\",AR$11,IF($B25=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AR$12,IF($D25=\"Small business medium rebalancing\",AR$14,1)))*IF($C25=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AS24*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A25=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B25=\"Small business\",AS$11,IF($B25=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AS$12,IF($D25=\"Small business medium rebalancing\",AS$14,1)))*IF($C25=\"Resi discount\",1+AS$10,1),AR25*AS$8*IF(AND($A25=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B25=\"Small business\",AS$11,IF($B25=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AS$12,IF($D25=\"Small business medium rebalancing\",AS$14,1)))*IF($C25=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AT24*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A25=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B25=\"Small business\",AT$11,IF($B25=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AT$12,IF($D25=\"Small business medium rebalancing\",AT$14,1)))*IF($C25=\"Resi discount\",1+AT$10,1),AS25*AT$8*IF(AND($A25=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B25=\"Small business\",AT$11,IF($B25=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AT$12,IF($D25=\"Small business medium rebalancing\",AT$14,1)))*IF($C25=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AU24*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A25=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B25=\"Small business\",AU$11,IF($B25=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AU$12,IF($D25=\"Small business medium rebalancing\",AU$14,1)))*IF($C25=\"Resi discount\",1+AU$10,1),AT25*AU$8*IF(AND($A25=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B25=\"Small business\",AU$11,IF($B25=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AU$12,IF($D25=\"Small business medium rebalancing\",AU$14,1)))*IF($C25=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AV24*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A25=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B25=\"Small business\",AV$11,IF($B25=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AV$12,IF($D25=\"Small business medium rebalancing\",AV$14,1)))*IF($C25=\"Resi discount\",1+AV$10,1),AU25*AV$8*IF(AND($A25=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B25=\"Small business\",AV$11,IF($B25=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AV$12,IF($D25=\"Small business medium rebalancing\",AV$14,1)))*IF($C25=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AW24*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A25=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B25=\"Small business\",AW$11,IF($B25=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AW$12,IF($D25=\"Small business medium rebalancing\",AW$14,1)))*IF($C25=\"Resi discount\",1+AW$10,1),AV25*AW$8*IF(AND($A25=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B25=\"Small business\",AW$11,IF($B25=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AW$12,IF($D25=\"Small business medium rebalancing\",AW$14,1)))*IF($C25=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AX24*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A25=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B25=\"Small business\",AX$11,IF($B25=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AX$12,IF($D25=\"Small business medium rebalancing\",AX$14,1)))*IF($C25=\"Resi discount\",1+AX$10,1),AW25*AX$8*IF(AND($A25=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B25=\"Small business\",AX$11,IF($B25=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AX$12,IF($D25=\"Small business medium rebalancing\",AX$14,1)))*IF($C25=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AY24*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A25=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B25=\"Small business\",AY$11,IF($B25=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AY$12,IF($D25=\"Small business medium rebalancing\",AY$14,1)))*IF($C25=\"Resi discount\",1+AY$10,1),AX25*AY$8*IF(AND($A25=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B25=\"Small business\",AY$11,IF($B25=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AY$12,IF($D25=\"Small business medium rebalancing\",AY$14,1)))*IF($C25=\"Resi discount\",1+AY$10,1)))","v":4.3195963518432841},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),AZ24*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A25=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B25=\"Small business\",AZ$11,IF($B25=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AZ$12,IF($D25=\"Small business medium rebalancing\",AZ$14,1)))*IF($C25=\"Resi discount\",1+AZ$10,1),AY25*AZ$8*IF(AND($A25=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B25=\"Small business\",AZ$11,IF($B25=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",AZ$12,IF($D25=\"Small business medium rebalancing\",AZ$14,1)))*IF($C25=\"Resi discount\",1+AZ$10,1)))","v":4.3976100435823682},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BA24*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A25=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B25=\"Small business\",BA$11,IF($B25=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BA$12,IF($D25=\"Small business medium rebalancing\",BA$14,1)))*IF($C25=\"Resi discount\",1+BA$10,1),AZ25*BA$8*IF(AND($A25=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B25=\"Small business\",BA$11,IF($B25=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BA$12,IF($D25=\"Small business medium rebalancing\",BA$14,1)))*IF($C25=\"Resi discount\",1+BA$10,1)))","v":4.4841316322225646},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BB24*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A25=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B25=\"Small business\",BB$11,IF($B25=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BB$12,IF($D25=\"Small business medium rebalancing\",BB$14,1)))*IF($C25=\"Resi discount\",1+BB$10,1),BA25*BB$8*IF(AND($A25=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B25=\"Small business\",BB$11,IF($B25=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BB$12,IF($D25=\"Small business medium rebalancing\",BB$14,1)))*IF($C25=\"Resi discount\",1+BB$10,1)))","v":4.5807198886434932},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BC24*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A25=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B25=\"Small business\",BC$11,IF($B25=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BC$12,IF($D25=\"Small business medium rebalancing\",BC$14,1)))*IF($C25=\"Resi discount\",1+BC$10,1),BB25*BC$8*IF(AND($A25=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B25=\"Small business\",BC$11,IF($B25=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BC$12,IF($D25=\"Small business medium rebalancing\",BC$14,1)))*IF($C25=\"Resi discount\",1+BC$10,1)))","v":4.6417334102174568},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BD24*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A25=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B25=\"Small business\",BD$11,IF($B25=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BD$12,IF($D25=\"Small business medium rebalancing\",BD$14,1)))*IF($C25=\"Resi discount\",1+BD$10,1),BC25*BD$8*IF(AND($A25=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B25=\"Small business\",BD$11,IF($B25=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BD$12,IF($D25=\"Small business medium rebalancing\",BD$14,1)))*IF($C25=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BE24*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A25=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B25=\"Small business\",BE$11,IF($B25=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BE$12,IF($D25=\"Small business medium rebalancing\",BE$14,1)))*IF($C25=\"Resi discount\",1+BE$10,1),BD25*BE$8*IF(AND($A25=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B25=\"Small business\",BE$11,IF($B25=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BE$12,IF($D25=\"Small business medium rebalancing\",BE$14,1)))*IF($C25=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BF24*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A25=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B25=\"Small business\",BF$11,IF($B25=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BF$12,IF($D25=\"Small business medium rebalancing\",BF$14,1)))*IF($C25=\"Resi discount\",1+BF$10,1),BE25*BF$8*IF(AND($A25=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B25=\"Small business\",BF$11,IF($B25=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BF$12,IF($D25=\"Small business medium rebalancing\",BF$14,1)))*IF($C25=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BG24*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A25=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B25=\"Small business\",BG$11,IF($B25=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BG$12,IF($D25=\"Small business medium rebalancing\",BG$14,1)))*IF($C25=\"Resi discount\",1+BG$10,1),BF25*BG$8*IF(AND($A25=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B25=\"Small business\",BG$11,IF($B25=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BG$12,IF($D25=\"Small business medium rebalancing\",BG$14,1)))*IF($C25=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BH24*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A25=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B25=\"Small business\",BH$11,IF($B25=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BH$12,IF($D25=\"Small business medium rebalancing\",BH$14,1)))*IF($C25=\"Resi discount\",1+BH$10,1),BG25*BH$8*IF(AND($A25=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B25=\"Small business\",BH$11,IF($B25=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BH$12,IF($D25=\"Small business medium rebalancing\",BH$14,1)))*IF($C25=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BI24*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A25=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B25=\"Small business\",BI$11,IF($B25=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BI$12,IF($D25=\"Small business medium rebalancing\",BI$14,1)))*IF($C25=\"Resi discount\",1+BI$10,1),BH25*BI$8*IF(AND($A25=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B25=\"Small business\",BI$11,IF($B25=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BI$12,IF($D25=\"Small business medium rebalancing\",BI$14,1)))*IF($C25=\"Resi discount\",1+BI$10,1)))","v":1},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BJ24*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A25=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B25=\"Small business\",BJ$11,IF($B25=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BJ$12,IF($D25=\"Small business medium rebalancing\",BJ$14,1)))*IF($C25=\"Resi discount\",1+BJ$10,1),BI25*BJ$8*IF(AND($A25=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B25=\"Small business\",BJ$11,IF($B25=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BJ$12,IF($D25=\"Small business medium rebalancing\",BJ$14,1)))*IF($C25=\"Resi discount\",1+BJ$10,1)))","v":1},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BK24*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A25=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B25=\"Small business\",BK$11,IF($B25=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BK$12,IF($D25=\"Small business medium rebalancing\",BK$14,1)))*IF($C25=\"Resi discount\",1+BK$10,1),BJ25*BK$8*IF(AND($A25=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B25=\"Small business\",BK$11,IF($B25=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BK$12,IF($D25=\"Small business medium rebalancing\",BK$14,1)))*IF($C25=\"Resi discount\",1+BK$10,1)))","v":1},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BL24*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A25=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B25=\"Small business\",BL$11,IF($B25=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BL$12,IF($D25=\"Small business medium rebalancing\",BL$14,1)))*IF($C25=\"Resi discount\",1+BL$10,1),BK25*BL$8*IF(AND($A25=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B25=\"Small business\",BL$11,IF($B25=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BL$12,IF($D25=\"Small business medium rebalancing\",BL$14,1)))*IF($C25=\"Resi discount\",1+BL$10,1)))","v":1},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BM24*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A25=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B25=\"Small business\",BM$11,IF($B25=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BM$12,IF($D25=\"Small business medium rebalancing\",BM$14,1)))*IF($C25=\"Resi discount\",1+BM$10,1),BL25*BM$8*IF(AND($A25=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B25=\"Small business\",BM$11,IF($B25=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BM$12,IF($D25=\"Small business medium rebalancing\",BM$14,1)))*IF($C25=\"Resi discount\",1+BM$10,1)))","v":1},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BN24*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A25=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B25=\"Small business\",BN$11,IF($B25=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BN$12,IF($D25=\"Small business medium rebalancing\",BN$14,1)))*IF($C25=\"Resi discount\",1+BN$10,1),BM25*BN$8*IF(AND($A25=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B25=\"Small business\",BN$11,IF($B25=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BN$12,IF($D25=\"Small business medium rebalancing\",BN$14,1)))*IF($C25=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BO24*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A25=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B25=\"Small business\",BO$11,IF($B25=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BO$12,IF($D25=\"Small business medium rebalancing\",BO$14,1)))*IF($C25=\"Resi discount\",1+BO$10,1),BN25*BO$8*IF(AND($A25=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B25=\"Small business\",BO$11,IF($B25=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BO$12,IF($D25=\"Small business medium rebalancing\",BO$14,1)))*IF($C25=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BP24*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A25=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B25=\"Small business\",BP$11,IF($B25=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BP$12,IF($D25=\"Small business medium rebalancing\",BP$14,1)))*IF($C25=\"Resi discount\",1+BP$10,1),BO25*BP$8*IF(AND($A25=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B25=\"Small business\",BP$11,IF($B25=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BP$12,IF($D25=\"Small business medium rebalancing\",BP$14,1)))*IF($C25=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BQ24*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A25=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B25=\"Small business\",BQ$11,IF($B25=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BQ$12,IF($D25=\"Small business medium rebalancing\",BQ$14,1)))*IF($C25=\"Resi discount\",1+BQ$10,1),BP25*BQ$8*IF(AND($A25=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B25=\"Small business\",BQ$11,IF($B25=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BQ$12,IF($D25=\"Small business medium rebalancing\",BQ$14,1)))*IF($C25=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BR24*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A25=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B25=\"Small business\",BR$11,IF($B25=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BR$12,IF($D25=\"Small business medium rebalancing\",BR$14,1)))*IF($C25=\"Resi discount\",1+BR$10,1),BQ25*BR$8*IF(AND($A25=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B25=\"Small business\",BR$11,IF($B25=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BR$12,IF($D25=\"Small business medium rebalancing\",BR$14,1)))*IF($C25=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BS24*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A25=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B25=\"Small business\",BS$11,IF($B25=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BS$12,IF($D25=\"Small business medium rebalancing\",BS$14,1)))*IF($C25=\"Resi discount\",1+BS$10,1),BR25*BS$8*IF(AND($A25=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B25=\"Small business\",BS$11,IF($B25=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BS$12,IF($D25=\"Small business medium rebalancing\",BS$14,1)))*IF($C25=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BT24*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A25=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B25=\"Small business\",BT$11,IF($B25=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BT$12,IF($D25=\"Small business medium rebalancing\",BT$14,1)))*IF($C25=\"Resi discount\",1+BT$10,1),BS25*BT$8*IF(AND($A25=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B25=\"Small business\",BT$11,IF($B25=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BT$12,IF($D25=\"Small business medium rebalancing\",BT$14,1)))*IF($C25=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BU24*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A25=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B25=\"Small business\",BU$11,IF($B25=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BU$12,IF($D25=\"Small business medium rebalancing\",BU$14,1)))*IF($C25=\"Resi discount\",1+BU$10,1),BT25*BU$8*IF(AND($A25=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B25=\"Small business\",BU$11,IF($B25=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BU$12,IF($D25=\"Small business medium rebalancing\",BU$14,1)))*IF($C25=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BV24*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A25=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B25=\"Small business\",BV$11,IF($B25=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BV$12,IF($D25=\"Small business medium rebalancing\",BV$14,1)))*IF($C25=\"Resi discount\",1+BV$10,1),BU25*BV$8*IF(AND($A25=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B25=\"Small business\",BV$11,IF($B25=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BV$12,IF($D25=\"Small business medium rebalancing\",BV$14,1)))*IF($C25=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BW24*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A25=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B25=\"Small business\",BW$11,IF($B25=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BW$12,IF($D25=\"Small business medium rebalancing\",BW$14,1)))*IF($C25=\"Resi discount\",1+BW$10,1),BV25*BW$8*IF(AND($A25=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B25=\"Small business\",BW$11,IF($B25=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BW$12,IF($D25=\"Small business medium rebalancing\",BW$14,1)))*IF($C25=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BX24*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A25=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B25=\"Small business\",BX$11,IF($B25=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BX$12,IF($D25=\"Small business medium rebalancing\",BX$14,1)))*IF($C25=\"Resi discount\",1+BX$10,1),BW25*BX$8*IF(AND($A25=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B25=\"Small business\",BX$11,IF($B25=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BX$12,IF($D25=\"Small business medium rebalancing\",BX$14,1)))*IF($C25=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BY24*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A25=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B25=\"Small business\",BY$11,IF($B25=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BY$12,IF($D25=\"Small business medium rebalancing\",BY$14,1)))*IF($C25=\"Resi discount\",1+BY$10,1),BX25*BY$8*IF(AND($A25=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B25=\"Small business\",BY$11,IF($B25=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BY$12,IF($D25=\"Small business medium rebalancing\",BY$14,1)))*IF($C25=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),BZ24*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A25=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B25=\"Small business\",BZ$11,IF($B25=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BZ$12,IF($D25=\"Small business medium rebalancing\",BZ$14,1)))*IF($C25=\"Resi discount\",1+BZ$10,1),BY25*BZ$8*IF(AND($A25=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B25=\"Small business\",BZ$11,IF($B25=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",BZ$12,IF($D25=\"Small business medium rebalancing\",BZ$14,1)))*IF($C25=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CA24*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A25=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B25=\"Small business\",CA$11,IF($B25=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CA$12,IF($D25=\"Small business medium rebalancing\",CA$14,1)))*IF($C25=\"Resi discount\",1+CA$10,1),BZ25*CA$8*IF(AND($A25=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B25=\"Small business\",CA$11,IF($B25=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CA$12,IF($D25=\"Small business medium rebalancing\",CA$14,1)))*IF($C25=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CB24*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A25=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B25=\"Small business\",CB$11,IF($B25=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CB$12,IF($D25=\"Small business medium rebalancing\",CB$14,1)))*IF($C25=\"Resi discount\",1+CB$10,1),CA25*CB$8*IF(AND($A25=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B25=\"Small business\",CB$11,IF($B25=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CB$12,IF($D25=\"Small business medium rebalancing\",CB$14,1)))*IF($C25=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CC24*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A25=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B25=\"Small business\",CC$11,IF($B25=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CC$12,IF($D25=\"Small business medium rebalancing\",CC$14,1)))*IF($C25=\"Resi discount\",1+CC$10,1),CB25*CC$8*IF(AND($A25=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B25=\"Small business\",CC$11,IF($B25=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CC$12,IF($D25=\"Small business medium rebalancing\",CC$14,1)))*IF($C25=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CD24*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A25=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B25=\"Small business\",CD$11,IF($B25=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CD$12,IF($D25=\"Small business medium rebalancing\",CD$14,1)))*IF($C25=\"Resi discount\",1+CD$10,1),CC25*CD$8*IF(AND($A25=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B25=\"Small business\",CD$11,IF($B25=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CD$12,IF($D25=\"Small business medium rebalancing\",CD$14,1)))*IF($C25=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CE24*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A25=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B25=\"Small business\",CE$11,IF($B25=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CE$12,IF($D25=\"Small business medium rebalancing\",CE$14,1)))*IF($C25=\"Resi discount\",1+CE$10,1),CD25*CE$8*IF(AND($A25=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B25=\"Small business\",CE$11,IF($B25=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CE$12,IF($D25=\"Small business medium rebalancing\",CE$14,1)))*IF($C25=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CF24*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A25=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B25=\"Small business\",CF$11,IF($B25=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CF$12,IF($D25=\"Small business medium rebalancing\",CF$14,1)))*IF($C25=\"Resi discount\",1+CF$10,1),CE25*CF$8*IF(AND($A25=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B25=\"Small business\",CF$11,IF($B25=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CF$12,IF($D25=\"Small business medium rebalancing\",CF$14,1)))*IF($C25=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CG24*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A25=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B25=\"Small business\",CG$11,IF($B25=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CG$12,IF($D25=\"Small business medium rebalancing\",CG$14,1)))*IF($C25=\"Resi discount\",1+CG$10,1),CF25*CG$8*IF(AND($A25=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B25=\"Small business\",CG$11,IF($B25=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CG$12,IF($D25=\"Small business medium rebalancing\",CG$14,1)))*IF($C25=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CH24*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A25=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B25=\"Small business\",CH$11,IF($B25=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CH$12,IF($D25=\"Small business medium rebalancing\",CH$14,1)))*IF($C25=\"Resi discount\",1+CH$10,1),CG25*CH$8*IF(AND($A25=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B25=\"Small business\",CH$11,IF($B25=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CH$12,IF($D25=\"Small business medium rebalancing\",CH$14,1)))*IF($C25=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CI24*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A25=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B25=\"Small business\",CI$11,IF($B25=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CI$12,IF($D25=\"Small business medium rebalancing\",CI$14,1)))*IF($C25=\"Resi discount\",1+CI$10,1),CH25*CI$8*IF(AND($A25=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B25=\"Small business\",CI$11,IF($B25=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CI$12,IF($D25=\"Small business medium rebalancing\",CI$14,1)))*IF($C25=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CJ24*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A25=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B25=\"Small business\",CJ$11,IF($B25=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CJ$12,IF($D25=\"Small business medium rebalancing\",CJ$14,1)))*IF($C25=\"Resi discount\",1+CJ$10,1),CI25*CJ$8*IF(AND($A25=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B25=\"Small business\",CJ$11,IF($B25=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CJ$12,IF($D25=\"Small business medium rebalancing\",CJ$14,1)))*IF($C25=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CK24*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A25=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B25=\"Small business\",CK$11,IF($B25=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CK$12,IF($D25=\"Small business medium rebalancing\",CK$14,1)))*IF($C25=\"Resi discount\",1+CK$10,1),CJ25*CK$8*IF(AND($A25=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B25=\"Small business\",CK$11,IF($B25=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CK$12,IF($D25=\"Small business medium rebalancing\",CK$14,1)))*IF($C25=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CL24*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A25=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B25=\"Small business\",CL$11,IF($B25=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CL$12,IF($D25=\"Small business medium rebalancing\",CL$14,1)))*IF($C25=\"Resi discount\",1+CL$10,1),CK25*CL$8*IF(AND($A25=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B25=\"Small business\",CL$11,IF($B25=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CL$12,IF($D25=\"Small business medium rebalancing\",CL$14,1)))*IF($C25=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CM24*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A25=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B25=\"Small business\",CM$11,IF($B25=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CM$12,IF($D25=\"Small business medium rebalancing\",CM$14,1)))*IF($C25=\"Resi discount\",1+CM$10,1),CL25*CM$8*IF(AND($A25=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B25=\"Small business\",CM$11,IF($B25=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CM$12,IF($D25=\"Small business medium rebalancing\",CM$14,1)))*IF($C25=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CN24*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A25=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B25=\"Small business\",CN$11,IF($B25=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CN$12,IF($D25=\"Small business medium rebalancing\",CN$14,1)))*IF($C25=\"Resi discount\",1+CN$10,1),CM25*CN$8*IF(AND($A25=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B25=\"Small business\",CN$11,IF($B25=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CN$12,IF($D25=\"Small business medium rebalancing\",CN$14,1)))*IF($C25=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CO24*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A25=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B25=\"Small business\",CO$11,IF($B25=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CO$12,IF($D25=\"Small business medium rebalancing\",CO$14,1)))*IF($C25=\"Resi discount\",1+CO$10,1),CN25*CO$8*IF(AND($A25=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B25=\"Small business\",CO$11,IF($B25=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CO$12,IF($D25=\"Small business medium rebalancing\",CO$14,1)))*IF($C25=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CP24*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A25=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B25=\"Small business\",CP$11,IF($B25=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CP$12,IF($D25=\"Small business medium rebalancing\",CP$14,1)))*IF($C25=\"Resi discount\",1+CP$10,1),CO25*CP$8*IF(AND($A25=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B25=\"Small business\",CP$11,IF($B25=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CP$12,IF($D25=\"Small business medium rebalancing\",CP$14,1)))*IF($C25=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E25=\"NAT56\",$E25=\"NAT75\")),CQ24*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E25,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A25=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B25=\"Small business\",CQ$11,IF($B25=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CQ$12,IF($D25=\"Small business medium rebalancing\",CQ$14,1)))*IF($C25=\"Resi discount\",1+CQ$10,1),CP25*CQ$8*IF(AND($A25=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B25=\"Small business\",CQ$11,IF($B25=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D25=\"Small business rebalancing\",CQ$12,IF($D25=\"Small business medium rebalancing\",CQ$14,1)))*IF($C25=\"Resi discount\",1+CQ$10,1)))","v":0}]
["Residential",null,null,null,{"$f":"'Admin|Lists'!$B$14","v":"NAST17"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),F25*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A26=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B26=\"Small business\",F$11,IF($B26=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",F$12,IF($D26=\"Small business medium rebalancing\",F$14,1)))*IF($C26=\"Resi discount\",1+F$10,1),E26*F$8*IF(AND($A26=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B26=\"Small business\",F$11,IF($B26=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",F$12,IF($D26=\"Small business medium rebalancing\",F$14,1)))*IF($C26=\"Resi discount\",1+F$10,1)))","v":146.81636490853964},{"$f":"IF(AND(G$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),G25*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A26=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B26=\"Small business\",G$11,IF($B26=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",G$12,IF($D26=\"Small business medium rebalancing\",G$14,1)))*IF($C26=\"Resi discount\",1+G$10,1),F26*G$8*IF(AND($A26=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B26=\"Small business\",G$11,IF($B26=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",G$12,IF($D26=\"Small business medium rebalancing\",G$14,1)))*IF($C26=\"Resi discount\",1+G$10,1)))","v":150.67252230124234},{"$f":"IF(AND(H$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),H25*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A26=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B26=\"Small business\",H$11,IF($B26=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",H$12,IF($D26=\"Small business medium rebalancing\",H$14,1)))*IF($C26=\"Resi discount\",1+H$10,1),G26*H$8*IF(AND($A26=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B26=\"Small business\",H$11,IF($B26=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",H$12,IF($D26=\"Small business medium rebalancing\",H$14,1)))*IF($C26=\"Resi discount\",1+H$10,1)))","v":154.83105862040128},{"$f":"IF(AND(I$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),I25*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A26=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B26=\"Small business\",I$11,IF($B26=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",I$12,IF($D26=\"Small business medium rebalancing\",I$14,1)))*IF($C26=\"Resi discount\",1+I$10,1),H26*I$8*IF(AND($A26=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B26=\"Small business\",I$11,IF($B26=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",I$12,IF($D26=\"Small business medium rebalancing\",I$14,1)))*IF($C26=\"Resi discount\",1+I$10,1)))","v":159.3677231169803},{"$f":"IF(AND(J$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),J25*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A26=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B26=\"Small business\",J$11,IF($B26=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",J$12,IF($D26=\"Small business medium rebalancing\",J$14,1)))*IF($C26=\"Resi discount\",1+J$10,1),I26*J$8*IF(AND($A26=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B26=\"Small business\",J$11,IF($B26=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",J$12,IF($D26=\"Small business medium rebalancing\",J$14,1)))*IF($C26=\"Resi discount\",1+J$10,1)))","v":162.71773115446027},{"$f":"IF(AND(K$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),K25*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A26=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B26=\"Small business\",K$11,IF($B26=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",K$12,IF($D26=\"Small business medium rebalancing\",K$14,1)))*IF($C26=\"Resi discount\",1+K$10,1),J26*K$8*IF(AND($A26=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B26=\"Small business\",K$11,IF($B26=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",K$12,IF($D26=\"Small business medium rebalancing\",K$14,1)))*IF($C26=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),L25*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A26=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B26=\"Small business\",L$11,IF($B26=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",L$12,IF($D26=\"Small business medium rebalancing\",L$14,1)))*IF($C26=\"Resi discount\",1+L$10,1),K26*L$8*IF(AND($A26=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B26=\"Small business\",L$11,IF($B26=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",L$12,IF($D26=\"Small business medium rebalancing\",L$14,1)))*IF($C26=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),M25*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A26=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B26=\"Small business\",M$11,IF($B26=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",M$12,IF($D26=\"Small business medium rebalancing\",M$14,1)))*IF($C26=\"Resi discount\",1+M$10,1),L26*M$8*IF(AND($A26=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B26=\"Small business\",M$11,IF($B26=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",M$12,IF($D26=\"Small business medium rebalancing\",M$14,1)))*IF($C26=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),N25*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A26=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B26=\"Small business\",N$11,IF($B26=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",N$12,IF($D26=\"Small business medium rebalancing\",N$14,1)))*IF($C26=\"Resi discount\",1+N$10,1),M26*N$8*IF(AND($A26=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B26=\"Small business\",N$11,IF($B26=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",N$12,IF($D26=\"Small business medium rebalancing\",N$14,1)))*IF($C26=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),O25*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A26=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B26=\"Small business\",O$11,IF($B26=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",O$12,IF($D26=\"Small business medium rebalancing\",O$14,1)))*IF($C26=\"Resi discount\",1+O$10,1),N26*O$8*IF(AND($A26=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B26=\"Small business\",O$11,IF($B26=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",O$12,IF($D26=\"Small business medium rebalancing\",O$14,1)))*IF($C26=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),P25*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A26=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B26=\"Small business\",P$11,IF($B26=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",P$12,IF($D26=\"Small business medium rebalancing\",P$14,1)))*IF($C26=\"Resi discount\",1+P$10,1),O26*P$8*IF(AND($A26=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B26=\"Small business\",P$11,IF($B26=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",P$12,IF($D26=\"Small business medium rebalancing\",P$14,1)))*IF($C26=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),Q25*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A26=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B26=\"Small business\",Q$11,IF($B26=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",Q$12,IF($D26=\"Small business medium rebalancing\",Q$14,1)))*IF($C26=\"Resi discount\",1+Q$10,1),P26*Q$8*IF(AND($A26=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B26=\"Small business\",Q$11,IF($B26=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",Q$12,IF($D26=\"Small business medium rebalancing\",Q$14,1)))*IF($C26=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),R25*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A26=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B26=\"Small business\",R$11,IF($B26=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",R$12,IF($D26=\"Small business medium rebalancing\",R$14,1)))*IF($C26=\"Resi discount\",1+R$10,1),Q26*R$8*IF(AND($A26=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B26=\"Small business\",R$11,IF($B26=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",R$12,IF($D26=\"Small business medium rebalancing\",R$14,1)))*IF($C26=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),S25*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A26=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B26=\"Small business\",S$11,IF($B26=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",S$12,IF($D26=\"Small business medium rebalancing\",S$14,1)))*IF($C26=\"Resi discount\",1+S$10,1),R26*S$8*IF(AND($A26=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B26=\"Small business\",S$11,IF($B26=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",S$12,IF($D26=\"Small business medium rebalancing\",S$14,1)))*IF($C26=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),T25*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A26=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B26=\"Small business\",T$11,IF($B26=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",T$12,IF($D26=\"Small business medium rebalancing\",T$14,1)))*IF($C26=\"Resi discount\",1+T$10,1),S26*T$8*IF(AND($A26=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B26=\"Small business\",T$11,IF($B26=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",T$12,IF($D26=\"Small business medium rebalancing\",T$14,1)))*IF($C26=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),U25*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A26=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B26=\"Small business\",U$11,IF($B26=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",U$12,IF($D26=\"Small business medium rebalancing\",U$14,1)))*IF($C26=\"Resi discount\",1+U$10,1),T26*U$8*IF(AND($A26=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B26=\"Small business\",U$11,IF($B26=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",U$12,IF($D26=\"Small business medium rebalancing\",U$14,1)))*IF($C26=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),V25*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A26=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B26=\"Small business\",V$11,IF($B26=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",V$12,IF($D26=\"Small business medium rebalancing\",V$14,1)))*IF($C26=\"Resi discount\",1+V$10,1),U26*V$8*IF(AND($A26=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B26=\"Small business\",V$11,IF($B26=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",V$12,IF($D26=\"Small business medium rebalancing\",V$14,1)))*IF($C26=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),W25*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A26=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B26=\"Small business\",W$11,IF($B26=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",W$12,IF($D26=\"Small business medium rebalancing\",W$14,1)))*IF($C26=\"Resi discount\",1+W$10,1),V26*W$8*IF(AND($A26=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B26=\"Small business\",W$11,IF($B26=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",W$12,IF($D26=\"Small business medium rebalancing\",W$14,1)))*IF($C26=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),X25*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A26=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B26=\"Small business\",X$11,IF($B26=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",X$12,IF($D26=\"Small business medium rebalancing\",X$14,1)))*IF($C26=\"Resi discount\",1+X$10,1),W26*X$8*IF(AND($A26=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B26=\"Small business\",X$11,IF($B26=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",X$12,IF($D26=\"Small business medium rebalancing\",X$14,1)))*IF($C26=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),Y25*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A26=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B26=\"Small business\",Y$11,IF($B26=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",Y$12,IF($D26=\"Small business medium rebalancing\",Y$14,1)))*IF($C26=\"Resi discount\",1+Y$10,1),X26*Y$8*IF(AND($A26=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B26=\"Small business\",Y$11,IF($B26=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",Y$12,IF($D26=\"Small business medium rebalancing\",Y$14,1)))*IF($C26=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),Z25*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A26=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B26=\"Small business\",Z$11,IF($B26=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",Z$12,IF($D26=\"Small business medium rebalancing\",Z$14,1)))*IF($C26=\"Resi discount\",1+Z$10,1),Y26*Z$8*IF(AND($A26=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B26=\"Small business\",Z$11,IF($B26=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",Z$12,IF($D26=\"Small business medium rebalancing\",Z$14,1)))*IF($C26=\"Resi discount\",1+Z$10,1)))","v":19.271861756179803},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AA25*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A26=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B26=\"Small business\",AA$11,IF($B26=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AA$12,IF($D26=\"Small business medium rebalancing\",AA$14,1)))*IF($C26=\"Resi discount\",1+AA$10,1),Z26*AA$8*IF(AND($A26=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B26=\"Small business\",AA$11,IF($B26=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AA$12,IF($D26=\"Small business medium rebalancing\",AA$14,1)))*IF($C26=\"Resi discount\",1+AA$10,1)))","v":19.796878863614591},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AB25*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A26=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B26=\"Small business\",AB$11,IF($B26=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AB$12,IF($D26=\"Small business medium rebalancing\",AB$14,1)))*IF($C26=\"Resi discount\",1+AB$10,1),AA26*AB$8*IF(AND($A26=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B26=\"Small business\",AB$11,IF($B26=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AB$12,IF($D26=\"Small business medium rebalancing\",AB$14,1)))*IF($C26=\"Resi discount\",1+AB$10,1)))","v":20.364247796625484},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AC25*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A26=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B26=\"Small business\",AC$11,IF($B26=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AC$12,IF($D26=\"Small business medium rebalancing\",AC$14,1)))*IF($C26=\"Resi discount\",1+AC$10,1),AB26*AC$8*IF(AND($A26=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B26=\"Small business\",AC$11,IF($B26=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AC$12,IF($D26=\"Small business medium rebalancing\",AC$14,1)))*IF($C26=\"Resi discount\",1+AC$10,1)))","v":20.985275835489126},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AD25*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A26=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B26=\"Small business\",AD$11,IF($B26=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AD$12,IF($D26=\"Small business medium rebalancing\",AD$14,1)))*IF($C26=\"Resi discount\",1+AD$10,1),AC26*AD$8*IF(AND($A26=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B26=\"Small business\",AD$11,IF($B26=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AD$12,IF($D26=\"Small business medium rebalancing\",AD$14,1)))*IF($C26=\"Resi discount\",1+AD$10,1)))","v":21.487089036826653},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AE25*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A26=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B26=\"Small business\",AE$11,IF($B26=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AE$12,IF($D26=\"Small business medium rebalancing\",AE$14,1)))*IF($C26=\"Resi discount\",1+AE$10,1),AD26*AE$8*IF(AND($A26=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B26=\"Small business\",AE$11,IF($B26=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AE$12,IF($D26=\"Small business medium rebalancing\",AE$14,1)))*IF($C26=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AF25*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A26=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B26=\"Small business\",AF$11,IF($B26=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AF$12,IF($D26=\"Small business medium rebalancing\",AF$14,1)))*IF($C26=\"Resi discount\",1+AF$10,1),AE26*AF$8*IF(AND($A26=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B26=\"Small business\",AF$11,IF($B26=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AF$12,IF($D26=\"Small business medium rebalancing\",AF$14,1)))*IF($C26=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AG25*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A26=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B26=\"Small business\",AG$11,IF($B26=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AG$12,IF($D26=\"Small business medium rebalancing\",AG$14,1)))*IF($C26=\"Resi discount\",1+AG$10,1),AF26*AG$8*IF(AND($A26=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B26=\"Small business\",AG$11,IF($B26=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AG$12,IF($D26=\"Small business medium rebalancing\",AG$14,1)))*IF($C26=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AH25*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A26=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B26=\"Small business\",AH$11,IF($B26=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AH$12,IF($D26=\"Small business medium rebalancing\",AH$14,1)))*IF($C26=\"Resi discount\",1+AH$10,1),AG26*AH$8*IF(AND($A26=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B26=\"Small business\",AH$11,IF($B26=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AH$12,IF($D26=\"Small business medium rebalancing\",AH$14,1)))*IF($C26=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AI25*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A26=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B26=\"Small business\",AI$11,IF($B26=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AI$12,IF($D26=\"Small business medium rebalancing\",AI$14,1)))*IF($C26=\"Resi discount\",1+AI$10,1),AH26*AI$8*IF(AND($A26=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B26=\"Small business\",AI$11,IF($B26=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AI$12,IF($D26=\"Small business medium rebalancing\",AI$14,1)))*IF($C26=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AJ25*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A26=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B26=\"Small business\",AJ$11,IF($B26=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AJ$12,IF($D26=\"Small business medium rebalancing\",AJ$14,1)))*IF($C26=\"Resi discount\",1+AJ$10,1),AI26*AJ$8*IF(AND($A26=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B26=\"Small business\",AJ$11,IF($B26=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AJ$12,IF($D26=\"Small business medium rebalancing\",AJ$14,1)))*IF($C26=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AK25*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A26=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B26=\"Small business\",AK$11,IF($B26=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AK$12,IF($D26=\"Small business medium rebalancing\",AK$14,1)))*IF($C26=\"Resi discount\",1+AK$10,1),AJ26*AK$8*IF(AND($A26=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B26=\"Small business\",AK$11,IF($B26=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AK$12,IF($D26=\"Small business medium rebalancing\",AK$14,1)))*IF($C26=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AL25*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A26=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B26=\"Small business\",AL$11,IF($B26=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AL$12,IF($D26=\"Small business medium rebalancing\",AL$14,1)))*IF($C26=\"Resi discount\",1+AL$10,1),AK26*AL$8*IF(AND($A26=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B26=\"Small business\",AL$11,IF($B26=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AL$12,IF($D26=\"Small business medium rebalancing\",AL$14,1)))*IF($C26=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AM25*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A26=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B26=\"Small business\",AM$11,IF($B26=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AM$12,IF($D26=\"Small business medium rebalancing\",AM$14,1)))*IF($C26=\"Resi discount\",1+AM$10,1),AL26*AM$8*IF(AND($A26=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B26=\"Small business\",AM$11,IF($B26=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AM$12,IF($D26=\"Small business medium rebalancing\",AM$14,1)))*IF($C26=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AN25*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A26=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B26=\"Small business\",AN$11,IF($B26=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AN$12,IF($D26=\"Small business medium rebalancing\",AN$14,1)))*IF($C26=\"Resi discount\",1+AN$10,1),AM26*AN$8*IF(AND($A26=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B26=\"Small business\",AN$11,IF($B26=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AN$12,IF($D26=\"Small business medium rebalancing\",AN$14,1)))*IF($C26=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AO25*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A26=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B26=\"Small business\",AO$11,IF($B26=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AO$12,IF($D26=\"Small business medium rebalancing\",AO$14,1)))*IF($C26=\"Resi discount\",1+AO$10,1),AN26*AO$8*IF(AND($A26=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B26=\"Small business\",AO$11,IF($B26=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AO$12,IF($D26=\"Small business medium rebalancing\",AO$14,1)))*IF($C26=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AP25*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A26=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B26=\"Small business\",AP$11,IF($B26=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AP$12,IF($D26=\"Small business medium rebalancing\",AP$14,1)))*IF($C26=\"Resi discount\",1+AP$10,1),AO26*AP$8*IF(AND($A26=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B26=\"Small business\",AP$11,IF($B26=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AP$12,IF($D26=\"Small business medium rebalancing\",AP$14,1)))*IF($C26=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AQ25*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A26=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B26=\"Small business\",AQ$11,IF($B26=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AQ$12,IF($D26=\"Small business medium rebalancing\",AQ$14,1)))*IF($C26=\"Resi discount\",1+AQ$10,1),AP26*AQ$8*IF(AND($A26=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B26=\"Small business\",AQ$11,IF($B26=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AQ$12,IF($D26=\"Small business medium rebalancing\",AQ$14,1)))*IF($C26=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AR25*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A26=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B26=\"Small business\",AR$11,IF($B26=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AR$12,IF($D26=\"Small business medium rebalancing\",AR$14,1)))*IF($C26=\"Resi discount\",1+AR$10,1),AQ26*AR$8*IF(AND($A26=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B26=\"Small business\",AR$11,IF($B26=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AR$12,IF($D26=\"Small business medium rebalancing\",AR$14,1)))*IF($C26=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AS25*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A26=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B26=\"Small business\",AS$11,IF($B26=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AS$12,IF($D26=\"Small business medium rebalancing\",AS$14,1)))*IF($C26=\"Resi discount\",1+AS$10,1),AR26*AS$8*IF(AND($A26=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B26=\"Small business\",AS$11,IF($B26=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AS$12,IF($D26=\"Small business medium rebalancing\",AS$14,1)))*IF($C26=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AT25*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A26=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B26=\"Small business\",AT$11,IF($B26=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AT$12,IF($D26=\"Small business medium rebalancing\",AT$14,1)))*IF($C26=\"Resi discount\",1+AT$10,1),AS26*AT$8*IF(AND($A26=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B26=\"Small business\",AT$11,IF($B26=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AT$12,IF($D26=\"Small business medium rebalancing\",AT$14,1)))*IF($C26=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AU25*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A26=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B26=\"Small business\",AU$11,IF($B26=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AU$12,IF($D26=\"Small business medium rebalancing\",AU$14,1)))*IF($C26=\"Resi discount\",1+AU$10,1),AT26*AU$8*IF(AND($A26=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B26=\"Small business\",AU$11,IF($B26=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AU$12,IF($D26=\"Small business medium rebalancing\",AU$14,1)))*IF($C26=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AV25*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A26=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B26=\"Small business\",AV$11,IF($B26=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AV$12,IF($D26=\"Small business medium rebalancing\",AV$14,1)))*IF($C26=\"Resi discount\",1+AV$10,1),AU26*AV$8*IF(AND($A26=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B26=\"Small business\",AV$11,IF($B26=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AV$12,IF($D26=\"Small business medium rebalancing\",AV$14,1)))*IF($C26=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AW25*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A26=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B26=\"Small business\",AW$11,IF($B26=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AW$12,IF($D26=\"Small business medium rebalancing\",AW$14,1)))*IF($C26=\"Resi discount\",1+AW$10,1),AV26*AW$8*IF(AND($A26=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B26=\"Small business\",AW$11,IF($B26=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AW$12,IF($D26=\"Small business medium rebalancing\",AW$14,1)))*IF($C26=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AX25*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A26=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B26=\"Small business\",AX$11,IF($B26=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AX$12,IF($D26=\"Small business medium rebalancing\",AX$14,1)))*IF($C26=\"Resi discount\",1+AX$10,1),AW26*AX$8*IF(AND($A26=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B26=\"Small business\",AX$11,IF($B26=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AX$12,IF($D26=\"Small business medium rebalancing\",AX$14,1)))*IF($C26=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AY25*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A26=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B26=\"Small business\",AY$11,IF($B26=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AY$12,IF($D26=\"Small business medium rebalancing\",AY$14,1)))*IF($C26=\"Resi discount\",1+AY$10,1),AX26*AY$8*IF(AND($A26=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B26=\"Small business\",AY$11,IF($B26=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AY$12,IF($D26=\"Small business medium rebalancing\",AY$14,1)))*IF($C26=\"Resi discount\",1+AY$10,1)))","v":3.5039748647599627},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),AZ25*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A26=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B26=\"Small business\",AZ$11,IF($B26=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AZ$12,IF($D26=\"Small business medium rebalancing\",AZ$14,1)))*IF($C26=\"Resi discount\",1+AZ$10,1),AY26*AZ$8*IF(AND($A26=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B26=\"Small business\",AZ$11,IF($B26=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",AZ$12,IF($D26=\"Small business medium rebalancing\",AZ$14,1)))*IF($C26=\"Resi discount\",1+AZ$10,1)))","v":3.5994325206571971},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BA25*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A26=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B26=\"Small business\",BA$11,IF($B26=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BA$12,IF($D26=\"Small business medium rebalancing\",BA$14,1)))*IF($C26=\"Resi discount\",1+BA$10,1),AZ26*BA$8*IF(AND($A26=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B26=\"Small business\",BA$11,IF($B26=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BA$12,IF($D26=\"Small business medium rebalancing\",BA$14,1)))*IF($C26=\"Resi discount\",1+BA$10,1)))","v":3.7025905084773592},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BB25*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A26=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B26=\"Small business\",BB$11,IF($B26=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BB$12,IF($D26=\"Small business medium rebalancing\",BB$14,1)))*IF($C26=\"Resi discount\",1+BB$10,1),BA26*BB$8*IF(AND($A26=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B26=\"Small business\",BB$11,IF($B26=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BB$12,IF($D26=\"Small business medium rebalancing\",BB$14,1)))*IF($C26=\"Resi discount\",1+BB$10,1)))","v":3.815504697361658},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BC25*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A26=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B26=\"Small business\",BC$11,IF($B26=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BC$12,IF($D26=\"Small business medium rebalancing\",BC$14,1)))*IF($C26=\"Resi discount\",1+BC$10,1),BB26*BC$8*IF(AND($A26=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B26=\"Small business\",BC$11,IF($B26=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BC$12,IF($D26=\"Small business medium rebalancing\",BC$14,1)))*IF($C26=\"Resi discount\",1+BC$10,1)))","v":3.9067434612412089},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BD25*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A26=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B26=\"Small business\",BD$11,IF($B26=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BD$12,IF($D26=\"Small business medium rebalancing\",BD$14,1)))*IF($C26=\"Resi discount\",1+BD$10,1),BC26*BD$8*IF(AND($A26=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B26=\"Small business\",BD$11,IF($B26=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BD$12,IF($D26=\"Small business medium rebalancing\",BD$14,1)))*IF($C26=\"Resi discount\",1+BD$10,1)))","v":3.8856500414027977},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BE25*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A26=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B26=\"Small business\",BE$11,IF($B26=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BE$12,IF($D26=\"Small business medium rebalancing\",BE$14,1)))*IF($C26=\"Resi discount\",1+BE$10,1),BD26*BE$8*IF(AND($A26=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B26=\"Small business\",BE$11,IF($B26=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BE$12,IF($D26=\"Small business medium rebalancing\",BE$14,1)))*IF($C26=\"Resi discount\",1+BE$10,1)))","v":3.9877073164343999},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BF25*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A26=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B26=\"Small business\",BF$11,IF($B26=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BF$12,IF($D26=\"Small business medium rebalancing\",BF$14,1)))*IF($C26=\"Resi discount\",1+BF$10,1),BE26*BF$8*IF(AND($A26=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B26=\"Small business\",BF$11,IF($B26=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BF$12,IF($D26=\"Small business medium rebalancing\",BF$14,1)))*IF($C26=\"Resi discount\",1+BF$10,1)))","v":4.0977673688732486},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BG25*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A26=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B26=\"Small business\",BG$11,IF($B26=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BG$12,IF($D26=\"Small business medium rebalancing\",BG$14,1)))*IF($C26=\"Resi discount\",1+BG$10,1),BF26*BG$8*IF(AND($A26=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B26=\"Small business\",BG$11,IF($B26=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BG$12,IF($D26=\"Small business medium rebalancing\",BG$14,1)))*IF($C26=\"Resi discount\",1+BG$10,1)))","v":4.2178349825888191},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BH25*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A26=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B26=\"Small business\",BH$11,IF($B26=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BH$12,IF($D26=\"Small business medium rebalancing\",BH$14,1)))*IF($C26=\"Resi discount\",1+BH$10,1),BG26*BH$8*IF(AND($A26=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B26=\"Small business\",BH$11,IF($B26=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BH$12,IF($D26=\"Small business medium rebalancing\",BH$14,1)))*IF($C26=\"Resi discount\",1+BH$10,1)))","v":4.3064964807647392},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BI25*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A26=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B26=\"Small business\",BI$11,IF($B26=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BI$12,IF($D26=\"Small business medium rebalancing\",BI$14,1)))*IF($C26=\"Resi discount\",1+BI$10,1),BH26*BI$8*IF(AND($A26=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B26=\"Small business\",BI$11,IF($B26=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BI$12,IF($D26=\"Small business medium rebalancing\",BI$14,1)))*IF($C26=\"Resi discount\",1+BI$10,1)))","v":1},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BJ25*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A26=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B26=\"Small business\",BJ$11,IF($B26=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BJ$12,IF($D26=\"Small business medium rebalancing\",BJ$14,1)))*IF($C26=\"Resi discount\",1+BJ$10,1),BI26*BJ$8*IF(AND($A26=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B26=\"Small business\",BJ$11,IF($B26=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BJ$12,IF($D26=\"Small business medium rebalancing\",BJ$14,1)))*IF($C26=\"Resi discount\",1+BJ$10,1)))","v":1},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BK25*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A26=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B26=\"Small business\",BK$11,IF($B26=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BK$12,IF($D26=\"Small business medium rebalancing\",BK$14,1)))*IF($C26=\"Resi discount\",1+BK$10,1),BJ26*BK$8*IF(AND($A26=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B26=\"Small business\",BK$11,IF($B26=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BK$12,IF($D26=\"Small business medium rebalancing\",BK$14,1)))*IF($C26=\"Resi discount\",1+BK$10,1)))","v":1},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BL25*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A26=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B26=\"Small business\",BL$11,IF($B26=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BL$12,IF($D26=\"Small business medium rebalancing\",BL$14,1)))*IF($C26=\"Resi discount\",1+BL$10,1),BK26*BL$8*IF(AND($A26=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B26=\"Small business\",BL$11,IF($B26=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BL$12,IF($D26=\"Small business medium rebalancing\",BL$14,1)))*IF($C26=\"Resi discount\",1+BL$10,1)))","v":1},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BM25*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A26=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B26=\"Small business\",BM$11,IF($B26=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BM$12,IF($D26=\"Small business medium rebalancing\",BM$14,1)))*IF($C26=\"Resi discount\",1+BM$10,1),BL26*BM$8*IF(AND($A26=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B26=\"Small business\",BM$11,IF($B26=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BM$12,IF($D26=\"Small business medium rebalancing\",BM$14,1)))*IF($C26=\"Resi discount\",1+BM$10,1)))","v":1},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BN25*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A26=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B26=\"Small business\",BN$11,IF($B26=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BN$12,IF($D26=\"Small business medium rebalancing\",BN$14,1)))*IF($C26=\"Resi discount\",1+BN$10,1),BM26*BN$8*IF(AND($A26=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B26=\"Small business\",BN$11,IF($B26=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BN$12,IF($D26=\"Small business medium rebalancing\",BN$14,1)))*IF($C26=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BO25*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A26=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B26=\"Small business\",BO$11,IF($B26=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BO$12,IF($D26=\"Small business medium rebalancing\",BO$14,1)))*IF($C26=\"Resi discount\",1+BO$10,1),BN26*BO$8*IF(AND($A26=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B26=\"Small business\",BO$11,IF($B26=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BO$12,IF($D26=\"Small business medium rebalancing\",BO$14,1)))*IF($C26=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BP25*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A26=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B26=\"Small business\",BP$11,IF($B26=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BP$12,IF($D26=\"Small business medium rebalancing\",BP$14,1)))*IF($C26=\"Resi discount\",1+BP$10,1),BO26*BP$8*IF(AND($A26=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B26=\"Small business\",BP$11,IF($B26=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BP$12,IF($D26=\"Small business medium rebalancing\",BP$14,1)))*IF($C26=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BQ25*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A26=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B26=\"Small business\",BQ$11,IF($B26=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BQ$12,IF($D26=\"Small business medium rebalancing\",BQ$14,1)))*IF($C26=\"Resi discount\",1+BQ$10,1),BP26*BQ$8*IF(AND($A26=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B26=\"Small business\",BQ$11,IF($B26=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BQ$12,IF($D26=\"Small business medium rebalancing\",BQ$14,1)))*IF($C26=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BR25*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A26=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B26=\"Small business\",BR$11,IF($B26=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BR$12,IF($D26=\"Small business medium rebalancing\",BR$14,1)))*IF($C26=\"Resi discount\",1+BR$10,1),BQ26*BR$8*IF(AND($A26=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B26=\"Small business\",BR$11,IF($B26=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BR$12,IF($D26=\"Small business medium rebalancing\",BR$14,1)))*IF($C26=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BS25*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A26=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B26=\"Small business\",BS$11,IF($B26=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BS$12,IF($D26=\"Small business medium rebalancing\",BS$14,1)))*IF($C26=\"Resi discount\",1+BS$10,1),BR26*BS$8*IF(AND($A26=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B26=\"Small business\",BS$11,IF($B26=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BS$12,IF($D26=\"Small business medium rebalancing\",BS$14,1)))*IF($C26=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BT25*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A26=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B26=\"Small business\",BT$11,IF($B26=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BT$12,IF($D26=\"Small business medium rebalancing\",BT$14,1)))*IF($C26=\"Resi discount\",1+BT$10,1),BS26*BT$8*IF(AND($A26=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B26=\"Small business\",BT$11,IF($B26=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BT$12,IF($D26=\"Small business medium rebalancing\",BT$14,1)))*IF($C26=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BU25*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A26=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B26=\"Small business\",BU$11,IF($B26=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BU$12,IF($D26=\"Small business medium rebalancing\",BU$14,1)))*IF($C26=\"Resi discount\",1+BU$10,1),BT26*BU$8*IF(AND($A26=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B26=\"Small business\",BU$11,IF($B26=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BU$12,IF($D26=\"Small business medium rebalancing\",BU$14,1)))*IF($C26=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BV25*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A26=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B26=\"Small business\",BV$11,IF($B26=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BV$12,IF($D26=\"Small business medium rebalancing\",BV$14,1)))*IF($C26=\"Resi discount\",1+BV$10,1),BU26*BV$8*IF(AND($A26=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B26=\"Small business\",BV$11,IF($B26=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BV$12,IF($D26=\"Small business medium rebalancing\",BV$14,1)))*IF($C26=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BW25*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A26=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B26=\"Small business\",BW$11,IF($B26=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BW$12,IF($D26=\"Small business medium rebalancing\",BW$14,1)))*IF($C26=\"Resi discount\",1+BW$10,1),BV26*BW$8*IF(AND($A26=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B26=\"Small business\",BW$11,IF($B26=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BW$12,IF($D26=\"Small business medium rebalancing\",BW$14,1)))*IF($C26=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BX25*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A26=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B26=\"Small business\",BX$11,IF($B26=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BX$12,IF($D26=\"Small business medium rebalancing\",BX$14,1)))*IF($C26=\"Resi discount\",1+BX$10,1),BW26*BX$8*IF(AND($A26=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B26=\"Small business\",BX$11,IF($B26=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BX$12,IF($D26=\"Small business medium rebalancing\",BX$14,1)))*IF($C26=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BY25*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A26=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B26=\"Small business\",BY$11,IF($B26=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BY$12,IF($D26=\"Small business medium rebalancing\",BY$14,1)))*IF($C26=\"Resi discount\",1+BY$10,1),BX26*BY$8*IF(AND($A26=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B26=\"Small business\",BY$11,IF($B26=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BY$12,IF($D26=\"Small business medium rebalancing\",BY$14,1)))*IF($C26=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),BZ25*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A26=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B26=\"Small business\",BZ$11,IF($B26=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BZ$12,IF($D26=\"Small business medium rebalancing\",BZ$14,1)))*IF($C26=\"Resi discount\",1+BZ$10,1),BY26*BZ$8*IF(AND($A26=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B26=\"Small business\",BZ$11,IF($B26=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",BZ$12,IF($D26=\"Small business medium rebalancing\",BZ$14,1)))*IF($C26=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CA25*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A26=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B26=\"Small business\",CA$11,IF($B26=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CA$12,IF($D26=\"Small business medium rebalancing\",CA$14,1)))*IF($C26=\"Resi discount\",1+CA$10,1),BZ26*CA$8*IF(AND($A26=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B26=\"Small business\",CA$11,IF($B26=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CA$12,IF($D26=\"Small business medium rebalancing\",CA$14,1)))*IF($C26=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CB25*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A26=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B26=\"Small business\",CB$11,IF($B26=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CB$12,IF($D26=\"Small business medium rebalancing\",CB$14,1)))*IF($C26=\"Resi discount\",1+CB$10,1),CA26*CB$8*IF(AND($A26=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B26=\"Small business\",CB$11,IF($B26=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CB$12,IF($D26=\"Small business medium rebalancing\",CB$14,1)))*IF($C26=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CC25*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A26=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B26=\"Small business\",CC$11,IF($B26=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CC$12,IF($D26=\"Small business medium rebalancing\",CC$14,1)))*IF($C26=\"Resi discount\",1+CC$10,1),CB26*CC$8*IF(AND($A26=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B26=\"Small business\",CC$11,IF($B26=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CC$12,IF($D26=\"Small business medium rebalancing\",CC$14,1)))*IF($C26=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CD25*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A26=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B26=\"Small business\",CD$11,IF($B26=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CD$12,IF($D26=\"Small business medium rebalancing\",CD$14,1)))*IF($C26=\"Resi discount\",1+CD$10,1),CC26*CD$8*IF(AND($A26=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B26=\"Small business\",CD$11,IF($B26=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CD$12,IF($D26=\"Small business medium rebalancing\",CD$14,1)))*IF($C26=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CE25*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A26=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B26=\"Small business\",CE$11,IF($B26=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CE$12,IF($D26=\"Small business medium rebalancing\",CE$14,1)))*IF($C26=\"Resi discount\",1+CE$10,1),CD26*CE$8*IF(AND($A26=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B26=\"Small business\",CE$11,IF($B26=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CE$12,IF($D26=\"Small business medium rebalancing\",CE$14,1)))*IF($C26=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CF25*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A26=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B26=\"Small business\",CF$11,IF($B26=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CF$12,IF($D26=\"Small business medium rebalancing\",CF$14,1)))*IF($C26=\"Resi discount\",1+CF$10,1),CE26*CF$8*IF(AND($A26=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B26=\"Small business\",CF$11,IF($B26=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CF$12,IF($D26=\"Small business medium rebalancing\",CF$14,1)))*IF($C26=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CG25*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A26=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B26=\"Small business\",CG$11,IF($B26=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CG$12,IF($D26=\"Small business medium rebalancing\",CG$14,1)))*IF($C26=\"Resi discount\",1+CG$10,1),CF26*CG$8*IF(AND($A26=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B26=\"Small business\",CG$11,IF($B26=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CG$12,IF($D26=\"Small business medium rebalancing\",CG$14,1)))*IF($C26=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CH25*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A26=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B26=\"Small business\",CH$11,IF($B26=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CH$12,IF($D26=\"Small business medium rebalancing\",CH$14,1)))*IF($C26=\"Resi discount\",1+CH$10,1),CG26*CH$8*IF(AND($A26=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B26=\"Small business\",CH$11,IF($B26=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CH$12,IF($D26=\"Small business medium rebalancing\",CH$14,1)))*IF($C26=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CI25*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A26=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B26=\"Small business\",CI$11,IF($B26=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CI$12,IF($D26=\"Small business medium rebalancing\",CI$14,1)))*IF($C26=\"Resi discount\",1+CI$10,1),CH26*CI$8*IF(AND($A26=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B26=\"Small business\",CI$11,IF($B26=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CI$12,IF($D26=\"Small business medium rebalancing\",CI$14,1)))*IF($C26=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CJ25*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A26=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B26=\"Small business\",CJ$11,IF($B26=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CJ$12,IF($D26=\"Small business medium rebalancing\",CJ$14,1)))*IF($C26=\"Resi discount\",1+CJ$10,1),CI26*CJ$8*IF(AND($A26=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B26=\"Small business\",CJ$11,IF($B26=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CJ$12,IF($D26=\"Small business medium rebalancing\",CJ$14,1)))*IF($C26=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CK25*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A26=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B26=\"Small business\",CK$11,IF($B26=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CK$12,IF($D26=\"Small business medium rebalancing\",CK$14,1)))*IF($C26=\"Resi discount\",1+CK$10,1),CJ26*CK$8*IF(AND($A26=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B26=\"Small business\",CK$11,IF($B26=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CK$12,IF($D26=\"Small business medium rebalancing\",CK$14,1)))*IF($C26=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CL25*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A26=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B26=\"Small business\",CL$11,IF($B26=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CL$12,IF($D26=\"Small business medium rebalancing\",CL$14,1)))*IF($C26=\"Resi discount\",1+CL$10,1),CK26*CL$8*IF(AND($A26=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B26=\"Small business\",CL$11,IF($B26=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CL$12,IF($D26=\"Small business medium rebalancing\",CL$14,1)))*IF($C26=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CM25*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A26=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B26=\"Small business\",CM$11,IF($B26=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CM$12,IF($D26=\"Small business medium rebalancing\",CM$14,1)))*IF($C26=\"Resi discount\",1+CM$10,1),CL26*CM$8*IF(AND($A26=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B26=\"Small business\",CM$11,IF($B26=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CM$12,IF($D26=\"Small business medium rebalancing\",CM$14,1)))*IF($C26=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CN25*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A26=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B26=\"Small business\",CN$11,IF($B26=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CN$12,IF($D26=\"Small business medium rebalancing\",CN$14,1)))*IF($C26=\"Resi discount\",1+CN$10,1),CM26*CN$8*IF(AND($A26=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B26=\"Small business\",CN$11,IF($B26=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CN$12,IF($D26=\"Small business medium rebalancing\",CN$14,1)))*IF($C26=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CO25*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A26=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B26=\"Small business\",CO$11,IF($B26=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CO$12,IF($D26=\"Small business medium rebalancing\",CO$14,1)))*IF($C26=\"Resi discount\",1+CO$10,1),CN26*CO$8*IF(AND($A26=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B26=\"Small business\",CO$11,IF($B26=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CO$12,IF($D26=\"Small business medium rebalancing\",CO$14,1)))*IF($C26=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CP25*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A26=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B26=\"Small business\",CP$11,IF($B26=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CP$12,IF($D26=\"Small business medium rebalancing\",CP$14,1)))*IF($C26=\"Resi discount\",1+CP$10,1),CO26*CP$8*IF(AND($A26=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B26=\"Small business\",CP$11,IF($B26=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CP$12,IF($D26=\"Small business medium rebalancing\",CP$14,1)))*IF($C26=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E26=\"NAT56\",$E26=\"NAT75\")),CQ25*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E26,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A26=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B26=\"Small business\",CQ$11,IF($B26=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CQ$12,IF($D26=\"Small business medium rebalancing\",CQ$14,1)))*IF($C26=\"Resi discount\",1+CQ$10,1),CP26*CQ$8*IF(AND($A26=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B26=\"Small business\",CQ$11,IF($B26=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D26=\"Small business rebalancing\",CQ$12,IF($D26=\"Small business medium rebalancing\",CQ$14,1)))*IF($C26=\"Resi discount\",1+CQ$10,1)))","v":0}]
["Residential",null,null,null,{"$f":"'Admin|Lists'!$B$15","v":"NEE24"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),F26*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A27=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B27=\"Small business\",F$11,IF($B27=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",F$12,IF($D27=\"Small business medium rebalancing\",F$14,1)))*IF($C27=\"Resi discount\",1+F$10,1),E27*F$8*IF(AND($A27=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B27=\"Small business\",F$11,IF($B27=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",F$12,IF($D27=\"Small business medium rebalancing\",F$14,1)))*IF($C27=\"Resi discount\",1+F$10,1)))","v":146.81636490853964},{"$f":"IF(AND(G$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),G26*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A27=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B27=\"Small business\",G$11,IF($B27=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",G$12,IF($D27=\"Small business medium rebalancing\",G$14,1)))*IF($C27=\"Resi discount\",1+G$10,1),F27*G$8*IF(AND($A27=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B27=\"Small business\",G$11,IF($B27=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",G$12,IF($D27=\"Small business medium rebalancing\",G$14,1)))*IF($C27=\"Resi discount\",1+G$10,1)))","v":150.67252230124234},{"$f":"IF(AND(H$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),H26*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A27=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B27=\"Small business\",H$11,IF($B27=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",H$12,IF($D27=\"Small business medium rebalancing\",H$14,1)))*IF($C27=\"Resi discount\",1+H$10,1),G27*H$8*IF(AND($A27=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B27=\"Small business\",H$11,IF($B27=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",H$12,IF($D27=\"Small business medium rebalancing\",H$14,1)))*IF($C27=\"Resi discount\",1+H$10,1)))","v":154.83105862040128},{"$f":"IF(AND(I$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),I26*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A27=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B27=\"Small business\",I$11,IF($B27=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",I$12,IF($D27=\"Small business medium rebalancing\",I$14,1)))*IF($C27=\"Resi discount\",1+I$10,1),H27*I$8*IF(AND($A27=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B27=\"Small business\",I$11,IF($B27=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",I$12,IF($D27=\"Small business medium rebalancing\",I$14,1)))*IF($C27=\"Resi discount\",1+I$10,1)))","v":159.3677231169803},{"$f":"IF(AND(J$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),J26*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A27=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B27=\"Small business\",J$11,IF($B27=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",J$12,IF($D27=\"Small business medium rebalancing\",J$14,1)))*IF($C27=\"Resi discount\",1+J$10,1),I27*J$8*IF(AND($A27=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B27=\"Small business\",J$11,IF($B27=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",J$12,IF($D27=\"Small business medium rebalancing\",J$14,1)))*IF($C27=\"Resi discount\",1+J$10,1)))","v":162.71773115446027},{"$f":"IF(AND(K$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),K26*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A27=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B27=\"Small business\",K$11,IF($B27=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",K$12,IF($D27=\"Small business medium rebalancing\",K$14,1)))*IF($C27=\"Resi discount\",1+K$10,1),J27*K$8*IF(AND($A27=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B27=\"Small business\",K$11,IF($B27=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",K$12,IF($D27=\"Small business medium rebalancing\",K$14,1)))*IF($C27=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),L26*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A27=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B27=\"Small business\",L$11,IF($B27=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",L$12,IF($D27=\"Small business medium rebalancing\",L$14,1)))*IF($C27=\"Resi discount\",1+L$10,1),K27*L$8*IF(AND($A27=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B27=\"Small business\",L$11,IF($B27=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",L$12,IF($D27=\"Small business medium rebalancing\",L$14,1)))*IF($C27=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),M26*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A27=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B27=\"Small business\",M$11,IF($B27=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",M$12,IF($D27=\"Small business medium rebalancing\",M$14,1)))*IF($C27=\"Resi discount\",1+M$10,1),L27*M$8*IF(AND($A27=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B27=\"Small business\",M$11,IF($B27=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",M$12,IF($D27=\"Small business medium rebalancing\",M$14,1)))*IF($C27=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),N26*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A27=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B27=\"Small business\",N$11,IF($B27=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",N$12,IF($D27=\"Small business medium rebalancing\",N$14,1)))*IF($C27=\"Resi discount\",1+N$10,1),M27*N$8*IF(AND($A27=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B27=\"Small business\",N$11,IF($B27=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",N$12,IF($D27=\"Small business medium rebalancing\",N$14,1)))*IF($C27=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),O26*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A27=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B27=\"Small business\",O$11,IF($B27=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",O$12,IF($D27=\"Small business medium rebalancing\",O$14,1)))*IF($C27=\"Resi discount\",1+O$10,1),N27*O$8*IF(AND($A27=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B27=\"Small business\",O$11,IF($B27=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",O$12,IF($D27=\"Small business medium rebalancing\",O$14,1)))*IF($C27=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),P26*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A27=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B27=\"Small business\",P$11,IF($B27=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",P$12,IF($D27=\"Small business medium rebalancing\",P$14,1)))*IF($C27=\"Resi discount\",1+P$10,1),O27*P$8*IF(AND($A27=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B27=\"Small business\",P$11,IF($B27=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",P$12,IF($D27=\"Small business medium rebalancing\",P$14,1)))*IF($C27=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),Q26*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A27=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B27=\"Small business\",Q$11,IF($B27=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",Q$12,IF($D27=\"Small business medium rebalancing\",Q$14,1)))*IF($C27=\"Resi discount\",1+Q$10,1),P27*Q$8*IF(AND($A27=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B27=\"Small business\",Q$11,IF($B27=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",Q$12,IF($D27=\"Small business medium rebalancing\",Q$14,1)))*IF($C27=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),R26*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A27=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B27=\"Small business\",R$11,IF($B27=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",R$12,IF($D27=\"Small business medium rebalancing\",R$14,1)))*IF($C27=\"Resi discount\",1+R$10,1),Q27*R$8*IF(AND($A27=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B27=\"Small business\",R$11,IF($B27=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",R$12,IF($D27=\"Small business medium rebalancing\",R$14,1)))*IF($C27=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),S26*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A27=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B27=\"Small business\",S$11,IF($B27=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",S$12,IF($D27=\"Small business medium rebalancing\",S$14,1)))*IF($C27=\"Resi discount\",1+S$10,1),R27*S$8*IF(AND($A27=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B27=\"Small business\",S$11,IF($B27=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",S$12,IF($D27=\"Small business medium rebalancing\",S$14,1)))*IF($C27=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),T26*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A27=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B27=\"Small business\",T$11,IF($B27=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",T$12,IF($D27=\"Small business medium rebalancing\",T$14,1)))*IF($C27=\"Resi discount\",1+T$10,1),S27*T$8*IF(AND($A27=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B27=\"Small business\",T$11,IF($B27=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",T$12,IF($D27=\"Small business medium rebalancing\",T$14,1)))*IF($C27=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),U26*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A27=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B27=\"Small business\",U$11,IF($B27=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",U$12,IF($D27=\"Small business medium rebalancing\",U$14,1)))*IF($C27=\"Resi discount\",1+U$10,1),T27*U$8*IF(AND($A27=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B27=\"Small business\",U$11,IF($B27=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",U$12,IF($D27=\"Small business medium rebalancing\",U$14,1)))*IF($C27=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),V26*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A27=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B27=\"Small business\",V$11,IF($B27=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",V$12,IF($D27=\"Small business medium rebalancing\",V$14,1)))*IF($C27=\"Resi discount\",1+V$10,1),U27*V$8*IF(AND($A27=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B27=\"Small business\",V$11,IF($B27=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",V$12,IF($D27=\"Small business medium rebalancing\",V$14,1)))*IF($C27=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),W26*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A27=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B27=\"Small business\",W$11,IF($B27=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",W$12,IF($D27=\"Small business medium rebalancing\",W$14,1)))*IF($C27=\"Resi discount\",1+W$10,1),V27*W$8*IF(AND($A27=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B27=\"Small business\",W$11,IF($B27=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",W$12,IF($D27=\"Small business medium rebalancing\",W$14,1)))*IF($C27=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),X26*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A27=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B27=\"Small business\",X$11,IF($B27=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",X$12,IF($D27=\"Small business medium rebalancing\",X$14,1)))*IF($C27=\"Resi discount\",1+X$10,1),W27*X$8*IF(AND($A27=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B27=\"Small business\",X$11,IF($B27=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",X$12,IF($D27=\"Small business medium rebalancing\",X$14,1)))*IF($C27=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),Y26*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A27=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B27=\"Small business\",Y$11,IF($B27=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",Y$12,IF($D27=\"Small business medium rebalancing\",Y$14,1)))*IF($C27=\"Resi discount\",1+Y$10,1),X27*Y$8*IF(AND($A27=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B27=\"Small business\",Y$11,IF($B27=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",Y$12,IF($D27=\"Small business medium rebalancing\",Y$14,1)))*IF($C27=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),Z26*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A27=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B27=\"Small business\",Z$11,IF($B27=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",Z$12,IF($D27=\"Small business medium rebalancing\",Z$14,1)))*IF($C27=\"Resi discount\",1+Z$10,1),Y27*Z$8*IF(AND($A27=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B27=\"Small business\",Z$11,IF($B27=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",Z$12,IF($D27=\"Small business medium rebalancing\",Z$14,1)))*IF($C27=\"Resi discount\",1+Z$10,1)))","v":8.7006233851865744},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AA26*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A27=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B27=\"Small business\",AA$11,IF($B27=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AA$12,IF($D27=\"Small business medium rebalancing\",AA$14,1)))*IF($C27=\"Resi discount\",1+AA$10,1),Z27*AA$8*IF(AND($A27=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B27=\"Small business\",AA$11,IF($B27=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AA$12,IF($D27=\"Small business medium rebalancing\",AA$14,1)))*IF($C27=\"Resi discount\",1+AA$10,1)))","v":8.9376516588615527},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AB26*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A27=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B27=\"Small business\",AB$11,IF($B27=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AB$12,IF($D27=\"Small business medium rebalancing\",AB$14,1)))*IF($C27=\"Resi discount\",1+AB$10,1),AA27*AB$8*IF(AND($A27=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B27=\"Small business\",AB$11,IF($B27=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AB$12,IF($D27=\"Small business medium rebalancing\",AB$14,1)))*IF($C27=\"Resi discount\",1+AB$10,1)))","v":9.1938004144429897},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AC26*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A27=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B27=\"Small business\",AC$11,IF($B27=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AC$12,IF($D27=\"Small business medium rebalancing\",AC$14,1)))*IF($C27=\"Resi discount\",1+AC$10,1),AB27*AC$8*IF(AND($A27=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B27=\"Small business\",AC$11,IF($B27=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AC$12,IF($D27=\"Small business medium rebalancing\",AC$14,1)))*IF($C27=\"Resi discount\",1+AC$10,1)))","v":9.4741745239169166},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AD26*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A27=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B27=\"Small business\",AD$11,IF($B27=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AD$12,IF($D27=\"Small business medium rebalancing\",AD$14,1)))*IF($C27=\"Resi discount\",1+AD$10,1),AC27*AD$8*IF(AND($A27=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B27=\"Small business\",AD$11,IF($B27=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AD$12,IF($D27=\"Small business medium rebalancing\",AD$14,1)))*IF($C27=\"Resi discount\",1+AD$10,1)))","v":9.7007269831339205},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AE26*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A27=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B27=\"Small business\",AE$11,IF($B27=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AE$12,IF($D27=\"Small business medium rebalancing\",AE$14,1)))*IF($C27=\"Resi discount\",1+AE$10,1),AD27*AE$8*IF(AND($A27=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B27=\"Small business\",AE$11,IF($B27=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AE$12,IF($D27=\"Small business medium rebalancing\",AE$14,1)))*IF($C27=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AF26*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A27=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B27=\"Small business\",AF$11,IF($B27=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AF$12,IF($D27=\"Small business medium rebalancing\",AF$14,1)))*IF($C27=\"Resi discount\",1+AF$10,1),AE27*AF$8*IF(AND($A27=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B27=\"Small business\",AF$11,IF($B27=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AF$12,IF($D27=\"Small business medium rebalancing\",AF$14,1)))*IF($C27=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AG26*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A27=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B27=\"Small business\",AG$11,IF($B27=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AG$12,IF($D27=\"Small business medium rebalancing\",AG$14,1)))*IF($C27=\"Resi discount\",1+AG$10,1),AF27*AG$8*IF(AND($A27=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B27=\"Small business\",AG$11,IF($B27=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AG$12,IF($D27=\"Small business medium rebalancing\",AG$14,1)))*IF($C27=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AH26*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A27=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B27=\"Small business\",AH$11,IF($B27=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AH$12,IF($D27=\"Small business medium rebalancing\",AH$14,1)))*IF($C27=\"Resi discount\",1+AH$10,1),AG27*AH$8*IF(AND($A27=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B27=\"Small business\",AH$11,IF($B27=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AH$12,IF($D27=\"Small business medium rebalancing\",AH$14,1)))*IF($C27=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AI26*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A27=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B27=\"Small business\",AI$11,IF($B27=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AI$12,IF($D27=\"Small business medium rebalancing\",AI$14,1)))*IF($C27=\"Resi discount\",1+AI$10,1),AH27*AI$8*IF(AND($A27=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B27=\"Small business\",AI$11,IF($B27=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AI$12,IF($D27=\"Small business medium rebalancing\",AI$14,1)))*IF($C27=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AJ26*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A27=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B27=\"Small business\",AJ$11,IF($B27=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AJ$12,IF($D27=\"Small business medium rebalancing\",AJ$14,1)))*IF($C27=\"Resi discount\",1+AJ$10,1),AI27*AJ$8*IF(AND($A27=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B27=\"Small business\",AJ$11,IF($B27=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AJ$12,IF($D27=\"Small business medium rebalancing\",AJ$14,1)))*IF($C27=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AK26*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A27=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B27=\"Small business\",AK$11,IF($B27=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AK$12,IF($D27=\"Small business medium rebalancing\",AK$14,1)))*IF($C27=\"Resi discount\",1+AK$10,1),AJ27*AK$8*IF(AND($A27=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B27=\"Small business\",AK$11,IF($B27=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AK$12,IF($D27=\"Small business medium rebalancing\",AK$14,1)))*IF($C27=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AL26*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A27=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B27=\"Small business\",AL$11,IF($B27=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AL$12,IF($D27=\"Small business medium rebalancing\",AL$14,1)))*IF($C27=\"Resi discount\",1+AL$10,1),AK27*AL$8*IF(AND($A27=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B27=\"Small business\",AL$11,IF($B27=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AL$12,IF($D27=\"Small business medium rebalancing\",AL$14,1)))*IF($C27=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AM26*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A27=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B27=\"Small business\",AM$11,IF($B27=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AM$12,IF($D27=\"Small business medium rebalancing\",AM$14,1)))*IF($C27=\"Resi discount\",1+AM$10,1),AL27*AM$8*IF(AND($A27=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B27=\"Small business\",AM$11,IF($B27=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AM$12,IF($D27=\"Small business medium rebalancing\",AM$14,1)))*IF($C27=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AN26*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A27=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B27=\"Small business\",AN$11,IF($B27=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AN$12,IF($D27=\"Small business medium rebalancing\",AN$14,1)))*IF($C27=\"Resi discount\",1+AN$10,1),AM27*AN$8*IF(AND($A27=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B27=\"Small business\",AN$11,IF($B27=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AN$12,IF($D27=\"Small business medium rebalancing\",AN$14,1)))*IF($C27=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AO26*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A27=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B27=\"Small business\",AO$11,IF($B27=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AO$12,IF($D27=\"Small business medium rebalancing\",AO$14,1)))*IF($C27=\"Resi discount\",1+AO$10,1),AN27*AO$8*IF(AND($A27=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B27=\"Small business\",AO$11,IF($B27=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AO$12,IF($D27=\"Small business medium rebalancing\",AO$14,1)))*IF($C27=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AP26*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A27=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B27=\"Small business\",AP$11,IF($B27=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AP$12,IF($D27=\"Small business medium rebalancing\",AP$14,1)))*IF($C27=\"Resi discount\",1+AP$10,1),AO27*AP$8*IF(AND($A27=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B27=\"Small business\",AP$11,IF($B27=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AP$12,IF($D27=\"Small business medium rebalancing\",AP$14,1)))*IF($C27=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AQ26*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A27=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B27=\"Small business\",AQ$11,IF($B27=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AQ$12,IF($D27=\"Small business medium rebalancing\",AQ$14,1)))*IF($C27=\"Resi discount\",1+AQ$10,1),AP27*AQ$8*IF(AND($A27=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B27=\"Small business\",AQ$11,IF($B27=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AQ$12,IF($D27=\"Small business medium rebalancing\",AQ$14,1)))*IF($C27=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AR26*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A27=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B27=\"Small business\",AR$11,IF($B27=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AR$12,IF($D27=\"Small business medium rebalancing\",AR$14,1)))*IF($C27=\"Resi discount\",1+AR$10,1),AQ27*AR$8*IF(AND($A27=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B27=\"Small business\",AR$11,IF($B27=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AR$12,IF($D27=\"Small business medium rebalancing\",AR$14,1)))*IF($C27=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AS26*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A27=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B27=\"Small business\",AS$11,IF($B27=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AS$12,IF($D27=\"Small business medium rebalancing\",AS$14,1)))*IF($C27=\"Resi discount\",1+AS$10,1),AR27*AS$8*IF(AND($A27=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B27=\"Small business\",AS$11,IF($B27=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AS$12,IF($D27=\"Small business medium rebalancing\",AS$14,1)))*IF($C27=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AT26*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A27=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B27=\"Small business\",AT$11,IF($B27=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AT$12,IF($D27=\"Small business medium rebalancing\",AT$14,1)))*IF($C27=\"Resi discount\",1+AT$10,1),AS27*AT$8*IF(AND($A27=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B27=\"Small business\",AT$11,IF($B27=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AT$12,IF($D27=\"Small business medium rebalancing\",AT$14,1)))*IF($C27=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AU26*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A27=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B27=\"Small business\",AU$11,IF($B27=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AU$12,IF($D27=\"Small business medium rebalancing\",AU$14,1)))*IF($C27=\"Resi discount\",1+AU$10,1),AT27*AU$8*IF(AND($A27=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B27=\"Small business\",AU$11,IF($B27=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AU$12,IF($D27=\"Small business medium rebalancing\",AU$14,1)))*IF($C27=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AV26*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A27=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B27=\"Small business\",AV$11,IF($B27=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AV$12,IF($D27=\"Small business medium rebalancing\",AV$14,1)))*IF($C27=\"Resi discount\",1+AV$10,1),AU27*AV$8*IF(AND($A27=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B27=\"Small business\",AV$11,IF($B27=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AV$12,IF($D27=\"Small business medium rebalancing\",AV$14,1)))*IF($C27=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AW26*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A27=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B27=\"Small business\",AW$11,IF($B27=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AW$12,IF($D27=\"Small business medium rebalancing\",AW$14,1)))*IF($C27=\"Resi discount\",1+AW$10,1),AV27*AW$8*IF(AND($A27=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B27=\"Small business\",AW$11,IF($B27=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AW$12,IF($D27=\"Small business medium rebalancing\",AW$14,1)))*IF($C27=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AX26*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A27=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B27=\"Small business\",AX$11,IF($B27=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AX$12,IF($D27=\"Small business medium rebalancing\",AX$14,1)))*IF($C27=\"Resi discount\",1+AX$10,1),AW27*AX$8*IF(AND($A27=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B27=\"Small business\",AX$11,IF($B27=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AX$12,IF($D27=\"Small business medium rebalancing\",AX$14,1)))*IF($C27=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AY26*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A27=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B27=\"Small business\",AY$11,IF($B27=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AY$12,IF($D27=\"Small business medium rebalancing\",AY$14,1)))*IF($C27=\"Resi discount\",1+AY$10,1),AX27*AY$8*IF(AND($A27=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B27=\"Small business\",AY$11,IF($B27=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AY$12,IF($D27=\"Small business medium rebalancing\",AY$14,1)))*IF($C27=\"Resi discount\",1+AY$10,1)))","v":3.6642138022500532},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),AZ26*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A27=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B27=\"Small business\",AZ$11,IF($B27=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AZ$12,IF($D27=\"Small business medium rebalancing\",AZ$14,1)))*IF($C27=\"Resi discount\",1+AZ$10,1),AY27*AZ$8*IF(AND($A27=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B27=\"Small business\",AZ$11,IF($B27=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",AZ$12,IF($D27=\"Small business medium rebalancing\",AZ$14,1)))*IF($C27=\"Resi discount\",1+AZ$10,1)))","v":3.7640367957842957},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BA26*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A27=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B27=\"Small business\",BA$11,IF($B27=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BA$12,IF($D27=\"Small business medium rebalancing\",BA$14,1)))*IF($C27=\"Resi discount\",1+BA$10,1),AZ27*BA$8*IF(AND($A27=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B27=\"Small business\",BA$11,IF($B27=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BA$12,IF($D27=\"Small business medium rebalancing\",BA$14,1)))*IF($C27=\"Resi discount\",1+BA$10,1)))","v":3.8719122621823328},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BB26*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A27=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B27=\"Small business\",BB$11,IF($B27=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BB$12,IF($D27=\"Small business medium rebalancing\",BB$14,1)))*IF($C27=\"Resi discount\",1+BB$10,1),BA27*BB$8*IF(AND($A27=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B27=\"Small business\",BB$11,IF($B27=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BB$12,IF($D27=\"Small business medium rebalancing\",BB$14,1)))*IF($C27=\"Resi discount\",1+BB$10,1)))","v":3.9899900867525897},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BC26*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A27=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B27=\"Small business\",BC$11,IF($B27=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BC$12,IF($D27=\"Small business medium rebalancing\",BC$14,1)))*IF($C27=\"Resi discount\",1+BC$10,1),BB27*BC$8*IF(AND($A27=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B27=\"Small business\",BC$11,IF($B27=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BC$12,IF($D27=\"Small business medium rebalancing\",BC$14,1)))*IF($C27=\"Resi discount\",1+BC$10,1)))","v":4.0854012557281365},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BD26*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A27=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B27=\"Small business\",BD$11,IF($B27=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BD$12,IF($D27=\"Small business medium rebalancing\",BD$14,1)))*IF($C27=\"Resi discount\",1+BD$10,1),BC27*BD$8*IF(AND($A27=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B27=\"Small business\",BD$11,IF($B27=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BD$12,IF($D27=\"Small business medium rebalancing\",BD$14,1)))*IF($C27=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BE26*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A27=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B27=\"Small business\",BE$11,IF($B27=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BE$12,IF($D27=\"Small business medium rebalancing\",BE$14,1)))*IF($C27=\"Resi discount\",1+BE$10,1),BD27*BE$8*IF(AND($A27=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B27=\"Small business\",BE$11,IF($B27=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BE$12,IF($D27=\"Small business medium rebalancing\",BE$14,1)))*IF($C27=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BF26*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A27=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B27=\"Small business\",BF$11,IF($B27=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BF$12,IF($D27=\"Small business medium rebalancing\",BF$14,1)))*IF($C27=\"Resi discount\",1+BF$10,1),BE27*BF$8*IF(AND($A27=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B27=\"Small business\",BF$11,IF($B27=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BF$12,IF($D27=\"Small business medium rebalancing\",BF$14,1)))*IF($C27=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BG26*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A27=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B27=\"Small business\",BG$11,IF($B27=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BG$12,IF($D27=\"Small business medium rebalancing\",BG$14,1)))*IF($C27=\"Resi discount\",1+BG$10,1),BF27*BG$8*IF(AND($A27=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B27=\"Small business\",BG$11,IF($B27=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BG$12,IF($D27=\"Small business medium rebalancing\",BG$14,1)))*IF($C27=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BH26*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A27=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B27=\"Small business\",BH$11,IF($B27=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BH$12,IF($D27=\"Small business medium rebalancing\",BH$14,1)))*IF($C27=\"Resi discount\",1+BH$10,1),BG27*BH$8*IF(AND($A27=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B27=\"Small business\",BH$11,IF($B27=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BH$12,IF($D27=\"Small business medium rebalancing\",BH$14,1)))*IF($C27=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BI26*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A27=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B27=\"Small business\",BI$11,IF($B27=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BI$12,IF($D27=\"Small business medium rebalancing\",BI$14,1)))*IF($C27=\"Resi discount\",1+BI$10,1),BH27*BI$8*IF(AND($A27=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B27=\"Small business\",BI$11,IF($B27=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BI$12,IF($D27=\"Small business medium rebalancing\",BI$14,1)))*IF($C27=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BJ26*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A27=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B27=\"Small business\",BJ$11,IF($B27=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BJ$12,IF($D27=\"Small business medium rebalancing\",BJ$14,1)))*IF($C27=\"Resi discount\",1+BJ$10,1),BI27*BJ$8*IF(AND($A27=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B27=\"Small business\",BJ$11,IF($B27=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BJ$12,IF($D27=\"Small business medium rebalancing\",BJ$14,1)))*IF($C27=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BK26*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A27=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B27=\"Small business\",BK$11,IF($B27=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BK$12,IF($D27=\"Small business medium rebalancing\",BK$14,1)))*IF($C27=\"Resi discount\",1+BK$10,1),BJ27*BK$8*IF(AND($A27=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B27=\"Small business\",BK$11,IF($B27=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BK$12,IF($D27=\"Small business medium rebalancing\",BK$14,1)))*IF($C27=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BL26*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A27=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B27=\"Small business\",BL$11,IF($B27=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BL$12,IF($D27=\"Small business medium rebalancing\",BL$14,1)))*IF($C27=\"Resi discount\",1+BL$10,1),BK27*BL$8*IF(AND($A27=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B27=\"Small business\",BL$11,IF($B27=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BL$12,IF($D27=\"Small business medium rebalancing\",BL$14,1)))*IF($C27=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BM26*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A27=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B27=\"Small business\",BM$11,IF($B27=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BM$12,IF($D27=\"Small business medium rebalancing\",BM$14,1)))*IF($C27=\"Resi discount\",1+BM$10,1),BL27*BM$8*IF(AND($A27=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B27=\"Small business\",BM$11,IF($B27=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BM$12,IF($D27=\"Small business medium rebalancing\",BM$14,1)))*IF($C27=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BN26*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A27=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B27=\"Small business\",BN$11,IF($B27=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BN$12,IF($D27=\"Small business medium rebalancing\",BN$14,1)))*IF($C27=\"Resi discount\",1+BN$10,1),BM27*BN$8*IF(AND($A27=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B27=\"Small business\",BN$11,IF($B27=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BN$12,IF($D27=\"Small business medium rebalancing\",BN$14,1)))*IF($C27=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BO26*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A27=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B27=\"Small business\",BO$11,IF($B27=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BO$12,IF($D27=\"Small business medium rebalancing\",BO$14,1)))*IF($C27=\"Resi discount\",1+BO$10,1),BN27*BO$8*IF(AND($A27=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B27=\"Small business\",BO$11,IF($B27=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BO$12,IF($D27=\"Small business medium rebalancing\",BO$14,1)))*IF($C27=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BP26*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A27=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B27=\"Small business\",BP$11,IF($B27=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BP$12,IF($D27=\"Small business medium rebalancing\",BP$14,1)))*IF($C27=\"Resi discount\",1+BP$10,1),BO27*BP$8*IF(AND($A27=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B27=\"Small business\",BP$11,IF($B27=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BP$12,IF($D27=\"Small business medium rebalancing\",BP$14,1)))*IF($C27=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BQ26*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A27=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B27=\"Small business\",BQ$11,IF($B27=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BQ$12,IF($D27=\"Small business medium rebalancing\",BQ$14,1)))*IF($C27=\"Resi discount\",1+BQ$10,1),BP27*BQ$8*IF(AND($A27=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B27=\"Small business\",BQ$11,IF($B27=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BQ$12,IF($D27=\"Small business medium rebalancing\",BQ$14,1)))*IF($C27=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BR26*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A27=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B27=\"Small business\",BR$11,IF($B27=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BR$12,IF($D27=\"Small business medium rebalancing\",BR$14,1)))*IF($C27=\"Resi discount\",1+BR$10,1),BQ27*BR$8*IF(AND($A27=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B27=\"Small business\",BR$11,IF($B27=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BR$12,IF($D27=\"Small business medium rebalancing\",BR$14,1)))*IF($C27=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BS26*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A27=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B27=\"Small business\",BS$11,IF($B27=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BS$12,IF($D27=\"Small business medium rebalancing\",BS$14,1)))*IF($C27=\"Resi discount\",1+BS$10,1),BR27*BS$8*IF(AND($A27=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B27=\"Small business\",BS$11,IF($B27=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BS$12,IF($D27=\"Small business medium rebalancing\",BS$14,1)))*IF($C27=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BT26*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A27=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B27=\"Small business\",BT$11,IF($B27=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BT$12,IF($D27=\"Small business medium rebalancing\",BT$14,1)))*IF($C27=\"Resi discount\",1+BT$10,1),BS27*BT$8*IF(AND($A27=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B27=\"Small business\",BT$11,IF($B27=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BT$12,IF($D27=\"Small business medium rebalancing\",BT$14,1)))*IF($C27=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BU26*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A27=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B27=\"Small business\",BU$11,IF($B27=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BU$12,IF($D27=\"Small business medium rebalancing\",BU$14,1)))*IF($C27=\"Resi discount\",1+BU$10,1),BT27*BU$8*IF(AND($A27=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B27=\"Small business\",BU$11,IF($B27=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BU$12,IF($D27=\"Small business medium rebalancing\",BU$14,1)))*IF($C27=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BV26*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A27=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B27=\"Small business\",BV$11,IF($B27=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BV$12,IF($D27=\"Small business medium rebalancing\",BV$14,1)))*IF($C27=\"Resi discount\",1+BV$10,1),BU27*BV$8*IF(AND($A27=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B27=\"Small business\",BV$11,IF($B27=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BV$12,IF($D27=\"Small business medium rebalancing\",BV$14,1)))*IF($C27=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BW26*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A27=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B27=\"Small business\",BW$11,IF($B27=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BW$12,IF($D27=\"Small business medium rebalancing\",BW$14,1)))*IF($C27=\"Resi discount\",1+BW$10,1),BV27*BW$8*IF(AND($A27=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B27=\"Small business\",BW$11,IF($B27=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BW$12,IF($D27=\"Small business medium rebalancing\",BW$14,1)))*IF($C27=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BX26*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A27=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B27=\"Small business\",BX$11,IF($B27=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BX$12,IF($D27=\"Small business medium rebalancing\",BX$14,1)))*IF($C27=\"Resi discount\",1+BX$10,1),BW27*BX$8*IF(AND($A27=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B27=\"Small business\",BX$11,IF($B27=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BX$12,IF($D27=\"Small business medium rebalancing\",BX$14,1)))*IF($C27=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BY26*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A27=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B27=\"Small business\",BY$11,IF($B27=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BY$12,IF($D27=\"Small business medium rebalancing\",BY$14,1)))*IF($C27=\"Resi discount\",1+BY$10,1),BX27*BY$8*IF(AND($A27=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B27=\"Small business\",BY$11,IF($B27=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BY$12,IF($D27=\"Small business medium rebalancing\",BY$14,1)))*IF($C27=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),BZ26*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A27=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B27=\"Small business\",BZ$11,IF($B27=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BZ$12,IF($D27=\"Small business medium rebalancing\",BZ$14,1)))*IF($C27=\"Resi discount\",1+BZ$10,1),BY27*BZ$8*IF(AND($A27=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B27=\"Small business\",BZ$11,IF($B27=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",BZ$12,IF($D27=\"Small business medium rebalancing\",BZ$14,1)))*IF($C27=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CA26*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A27=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B27=\"Small business\",CA$11,IF($B27=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CA$12,IF($D27=\"Small business medium rebalancing\",CA$14,1)))*IF($C27=\"Resi discount\",1+CA$10,1),BZ27*CA$8*IF(AND($A27=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B27=\"Small business\",CA$11,IF($B27=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CA$12,IF($D27=\"Small business medium rebalancing\",CA$14,1)))*IF($C27=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CB26*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A27=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B27=\"Small business\",CB$11,IF($B27=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CB$12,IF($D27=\"Small business medium rebalancing\",CB$14,1)))*IF($C27=\"Resi discount\",1+CB$10,1),CA27*CB$8*IF(AND($A27=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B27=\"Small business\",CB$11,IF($B27=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CB$12,IF($D27=\"Small business medium rebalancing\",CB$14,1)))*IF($C27=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CC26*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A27=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B27=\"Small business\",CC$11,IF($B27=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CC$12,IF($D27=\"Small business medium rebalancing\",CC$14,1)))*IF($C27=\"Resi discount\",1+CC$10,1),CB27*CC$8*IF(AND($A27=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B27=\"Small business\",CC$11,IF($B27=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CC$12,IF($D27=\"Small business medium rebalancing\",CC$14,1)))*IF($C27=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CD26*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A27=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B27=\"Small business\",CD$11,IF($B27=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CD$12,IF($D27=\"Small business medium rebalancing\",CD$14,1)))*IF($C27=\"Resi discount\",1+CD$10,1),CC27*CD$8*IF(AND($A27=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B27=\"Small business\",CD$11,IF($B27=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CD$12,IF($D27=\"Small business medium rebalancing\",CD$14,1)))*IF($C27=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CE26*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A27=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B27=\"Small business\",CE$11,IF($B27=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CE$12,IF($D27=\"Small business medium rebalancing\",CE$14,1)))*IF($C27=\"Resi discount\",1+CE$10,1),CD27*CE$8*IF(AND($A27=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B27=\"Small business\",CE$11,IF($B27=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CE$12,IF($D27=\"Small business medium rebalancing\",CE$14,1)))*IF($C27=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CF26*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A27=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B27=\"Small business\",CF$11,IF($B27=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CF$12,IF($D27=\"Small business medium rebalancing\",CF$14,1)))*IF($C27=\"Resi discount\",1+CF$10,1),CE27*CF$8*IF(AND($A27=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B27=\"Small business\",CF$11,IF($B27=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CF$12,IF($D27=\"Small business medium rebalancing\",CF$14,1)))*IF($C27=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CG26*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A27=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B27=\"Small business\",CG$11,IF($B27=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CG$12,IF($D27=\"Small business medium rebalancing\",CG$14,1)))*IF($C27=\"Resi discount\",1+CG$10,1),CF27*CG$8*IF(AND($A27=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B27=\"Small business\",CG$11,IF($B27=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CG$12,IF($D27=\"Small business medium rebalancing\",CG$14,1)))*IF($C27=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CH26*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A27=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B27=\"Small business\",CH$11,IF($B27=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CH$12,IF($D27=\"Small business medium rebalancing\",CH$14,1)))*IF($C27=\"Resi discount\",1+CH$10,1),CG27*CH$8*IF(AND($A27=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B27=\"Small business\",CH$11,IF($B27=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CH$12,IF($D27=\"Small business medium rebalancing\",CH$14,1)))*IF($C27=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CI26*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A27=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B27=\"Small business\",CI$11,IF($B27=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CI$12,IF($D27=\"Small business medium rebalancing\",CI$14,1)))*IF($C27=\"Resi discount\",1+CI$10,1),CH27*CI$8*IF(AND($A27=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B27=\"Small business\",CI$11,IF($B27=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CI$12,IF($D27=\"Small business medium rebalancing\",CI$14,1)))*IF($C27=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CJ26*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A27=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B27=\"Small business\",CJ$11,IF($B27=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CJ$12,IF($D27=\"Small business medium rebalancing\",CJ$14,1)))*IF($C27=\"Resi discount\",1+CJ$10,1),CI27*CJ$8*IF(AND($A27=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B27=\"Small business\",CJ$11,IF($B27=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CJ$12,IF($D27=\"Small business medium rebalancing\",CJ$14,1)))*IF($C27=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CK26*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A27=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B27=\"Small business\",CK$11,IF($B27=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CK$12,IF($D27=\"Small business medium rebalancing\",CK$14,1)))*IF($C27=\"Resi discount\",1+CK$10,1),CJ27*CK$8*IF(AND($A27=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B27=\"Small business\",CK$11,IF($B27=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CK$12,IF($D27=\"Small business medium rebalancing\",CK$14,1)))*IF($C27=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CL26*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A27=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B27=\"Small business\",CL$11,IF($B27=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CL$12,IF($D27=\"Small business medium rebalancing\",CL$14,1)))*IF($C27=\"Resi discount\",1+CL$10,1),CK27*CL$8*IF(AND($A27=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B27=\"Small business\",CL$11,IF($B27=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CL$12,IF($D27=\"Small business medium rebalancing\",CL$14,1)))*IF($C27=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CM26*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A27=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B27=\"Small business\",CM$11,IF($B27=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CM$12,IF($D27=\"Small business medium rebalancing\",CM$14,1)))*IF($C27=\"Resi discount\",1+CM$10,1),CL27*CM$8*IF(AND($A27=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B27=\"Small business\",CM$11,IF($B27=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CM$12,IF($D27=\"Small business medium rebalancing\",CM$14,1)))*IF($C27=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CN26*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A27=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B27=\"Small business\",CN$11,IF($B27=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CN$12,IF($D27=\"Small business medium rebalancing\",CN$14,1)))*IF($C27=\"Resi discount\",1+CN$10,1),CM27*CN$8*IF(AND($A27=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B27=\"Small business\",CN$11,IF($B27=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CN$12,IF($D27=\"Small business medium rebalancing\",CN$14,1)))*IF($C27=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CO26*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A27=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B27=\"Small business\",CO$11,IF($B27=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CO$12,IF($D27=\"Small business medium rebalancing\",CO$14,1)))*IF($C27=\"Resi discount\",1+CO$10,1),CN27*CO$8*IF(AND($A27=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B27=\"Small business\",CO$11,IF($B27=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CO$12,IF($D27=\"Small business medium rebalancing\",CO$14,1)))*IF($C27=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CP26*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A27=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B27=\"Small business\",CP$11,IF($B27=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CP$12,IF($D27=\"Small business medium rebalancing\",CP$14,1)))*IF($C27=\"Resi discount\",1+CP$10,1),CO27*CP$8*IF(AND($A27=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B27=\"Small business\",CP$11,IF($B27=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CP$12,IF($D27=\"Small business medium rebalancing\",CP$14,1)))*IF($C27=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E27=\"NAT56\",$E27=\"NAT75\")),CQ26*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E27,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A27=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B27=\"Small business\",CQ$11,IF($B27=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CQ$12,IF($D27=\"Small business medium rebalancing\",CQ$14,1)))*IF($C27=\"Resi discount\",1+CQ$10,1),CP27*CQ$8*IF(AND($A27=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B27=\"Small business\",CQ$11,IF($B27=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D27=\"Small business rebalancing\",CQ$12,IF($D27=\"Small business medium rebalancing\",CQ$14,1)))*IF($C27=\"Resi discount\",1+CQ$10,1)))","v":0}]
["Residential",null,null,null,{"$f":"'Admin|Lists'!$B$16","v":"NSP20"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),F27*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A28=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B28=\"Small business\",F$11,IF($B28=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",F$12,IF($D28=\"Small business medium rebalancing\",F$14,1)))*IF($C28=\"Resi discount\",1+F$10,1),E28*F$8*IF(AND($A28=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B28=\"Small business\",F$11,IF($B28=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",F$12,IF($D28=\"Small business medium rebalancing\",F$14,1)))*IF($C28=\"Resi discount\",1+F$10,1)))","v":146.81636490853964},{"$f":"IF(AND(G$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),G27*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A28=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B28=\"Small business\",G$11,IF($B28=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",G$12,IF($D28=\"Small business medium rebalancing\",G$14,1)))*IF($C28=\"Resi discount\",1+G$10,1),F28*G$8*IF(AND($A28=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B28=\"Small business\",G$11,IF($B28=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",G$12,IF($D28=\"Small business medium rebalancing\",G$14,1)))*IF($C28=\"Resi discount\",1+G$10,1)))","v":150.67252230124234},{"$f":"IF(AND(H$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),H27*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A28=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B28=\"Small business\",H$11,IF($B28=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",H$12,IF($D28=\"Small business medium rebalancing\",H$14,1)))*IF($C28=\"Resi discount\",1+H$10,1),G28*H$8*IF(AND($A28=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B28=\"Small business\",H$11,IF($B28=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",H$12,IF($D28=\"Small business medium rebalancing\",H$14,1)))*IF($C28=\"Resi discount\",1+H$10,1)))","v":154.83105862040128},{"$f":"IF(AND(I$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),I27*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A28=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B28=\"Small business\",I$11,IF($B28=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",I$12,IF($D28=\"Small business medium rebalancing\",I$14,1)))*IF($C28=\"Resi discount\",1+I$10,1),H28*I$8*IF(AND($A28=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B28=\"Small business\",I$11,IF($B28=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",I$12,IF($D28=\"Small business medium rebalancing\",I$14,1)))*IF($C28=\"Resi discount\",1+I$10,1)))","v":159.3677231169803},{"$f":"IF(AND(J$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),J27*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A28=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B28=\"Small business\",J$11,IF($B28=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",J$12,IF($D28=\"Small business medium rebalancing\",J$14,1)))*IF($C28=\"Resi discount\",1+J$10,1),I28*J$8*IF(AND($A28=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B28=\"Small business\",J$11,IF($B28=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",J$12,IF($D28=\"Small business medium rebalancing\",J$14,1)))*IF($C28=\"Resi discount\",1+J$10,1)))","v":162.71773115446027},{"$f":"IF(AND(K$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),K27*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A28=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B28=\"Small business\",K$11,IF($B28=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",K$12,IF($D28=\"Small business medium rebalancing\",K$14,1)))*IF($C28=\"Resi discount\",1+K$10,1),J28*K$8*IF(AND($A28=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B28=\"Small business\",K$11,IF($B28=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",K$12,IF($D28=\"Small business medium rebalancing\",K$14,1)))*IF($C28=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),L27*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A28=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B28=\"Small business\",L$11,IF($B28=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",L$12,IF($D28=\"Small business medium rebalancing\",L$14,1)))*IF($C28=\"Resi discount\",1+L$10,1),K28*L$8*IF(AND($A28=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B28=\"Small business\",L$11,IF($B28=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",L$12,IF($D28=\"Small business medium rebalancing\",L$14,1)))*IF($C28=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),M27*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A28=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B28=\"Small business\",M$11,IF($B28=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",M$12,IF($D28=\"Small business medium rebalancing\",M$14,1)))*IF($C28=\"Resi discount\",1+M$10,1),L28*M$8*IF(AND($A28=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B28=\"Small business\",M$11,IF($B28=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",M$12,IF($D28=\"Small business medium rebalancing\",M$14,1)))*IF($C28=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),N27*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A28=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B28=\"Small business\",N$11,IF($B28=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",N$12,IF($D28=\"Small business medium rebalancing\",N$14,1)))*IF($C28=\"Resi discount\",1+N$10,1),M28*N$8*IF(AND($A28=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B28=\"Small business\",N$11,IF($B28=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",N$12,IF($D28=\"Small business medium rebalancing\",N$14,1)))*IF($C28=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),O27*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A28=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B28=\"Small business\",O$11,IF($B28=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",O$12,IF($D28=\"Small business medium rebalancing\",O$14,1)))*IF($C28=\"Resi discount\",1+O$10,1),N28*O$8*IF(AND($A28=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B28=\"Small business\",O$11,IF($B28=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",O$12,IF($D28=\"Small business medium rebalancing\",O$14,1)))*IF($C28=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),P27*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A28=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B28=\"Small business\",P$11,IF($B28=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",P$12,IF($D28=\"Small business medium rebalancing\",P$14,1)))*IF($C28=\"Resi discount\",1+P$10,1),O28*P$8*IF(AND($A28=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B28=\"Small business\",P$11,IF($B28=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",P$12,IF($D28=\"Small business medium rebalancing\",P$14,1)))*IF($C28=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),Q27*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A28=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B28=\"Small business\",Q$11,IF($B28=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",Q$12,IF($D28=\"Small business medium rebalancing\",Q$14,1)))*IF($C28=\"Resi discount\",1+Q$10,1),P28*Q$8*IF(AND($A28=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B28=\"Small business\",Q$11,IF($B28=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",Q$12,IF($D28=\"Small business medium rebalancing\",Q$14,1)))*IF($C28=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),R27*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A28=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B28=\"Small business\",R$11,IF($B28=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",R$12,IF($D28=\"Small business medium rebalancing\",R$14,1)))*IF($C28=\"Resi discount\",1+R$10,1),Q28*R$8*IF(AND($A28=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B28=\"Small business\",R$11,IF($B28=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",R$12,IF($D28=\"Small business medium rebalancing\",R$14,1)))*IF($C28=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),S27*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A28=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B28=\"Small business\",S$11,IF($B28=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",S$12,IF($D28=\"Small business medium rebalancing\",S$14,1)))*IF($C28=\"Resi discount\",1+S$10,1),R28*S$8*IF(AND($A28=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B28=\"Small business\",S$11,IF($B28=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",S$12,IF($D28=\"Small business medium rebalancing\",S$14,1)))*IF($C28=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),T27*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A28=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B28=\"Small business\",T$11,IF($B28=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",T$12,IF($D28=\"Small business medium rebalancing\",T$14,1)))*IF($C28=\"Resi discount\",1+T$10,1),S28*T$8*IF(AND($A28=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B28=\"Small business\",T$11,IF($B28=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",T$12,IF($D28=\"Small business medium rebalancing\",T$14,1)))*IF($C28=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),U27*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A28=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B28=\"Small business\",U$11,IF($B28=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",U$12,IF($D28=\"Small business medium rebalancing\",U$14,1)))*IF($C28=\"Resi discount\",1+U$10,1),T28*U$8*IF(AND($A28=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B28=\"Small business\",U$11,IF($B28=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",U$12,IF($D28=\"Small business medium rebalancing\",U$14,1)))*IF($C28=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),V27*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A28=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B28=\"Small business\",V$11,IF($B28=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",V$12,IF($D28=\"Small business medium rebalancing\",V$14,1)))*IF($C28=\"Resi discount\",1+V$10,1),U28*V$8*IF(AND($A28=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B28=\"Small business\",V$11,IF($B28=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",V$12,IF($D28=\"Small business medium rebalancing\",V$14,1)))*IF($C28=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),W27*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A28=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B28=\"Small business\",W$11,IF($B28=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",W$12,IF($D28=\"Small business medium rebalancing\",W$14,1)))*IF($C28=\"Resi discount\",1+W$10,1),V28*W$8*IF(AND($A28=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B28=\"Small business\",W$11,IF($B28=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",W$12,IF($D28=\"Small business medium rebalancing\",W$14,1)))*IF($C28=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),X27*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A28=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B28=\"Small business\",X$11,IF($B28=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",X$12,IF($D28=\"Small business medium rebalancing\",X$14,1)))*IF($C28=\"Resi discount\",1+X$10,1),W28*X$8*IF(AND($A28=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B28=\"Small business\",X$11,IF($B28=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",X$12,IF($D28=\"Small business medium rebalancing\",X$14,1)))*IF($C28=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),Y27*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A28=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B28=\"Small business\",Y$11,IF($B28=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",Y$12,IF($D28=\"Small business medium rebalancing\",Y$14,1)))*IF($C28=\"Resi discount\",1+Y$10,1),X28*Y$8*IF(AND($A28=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B28=\"Small business\",Y$11,IF($B28=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",Y$12,IF($D28=\"Small business medium rebalancing\",Y$14,1)))*IF($C28=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),Z27*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A28=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B28=\"Small business\",Z$11,IF($B28=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",Z$12,IF($D28=\"Small business medium rebalancing\",Z$14,1)))*IF($C28=\"Resi discount\",1+Z$10,1),Y28*Z$8*IF(AND($A28=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B28=\"Small business\",Z$11,IF($B28=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",Z$12,IF($D28=\"Small business medium rebalancing\",Z$14,1)))*IF($C28=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AA27*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A28=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B28=\"Small business\",AA$11,IF($B28=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AA$12,IF($D28=\"Small business medium rebalancing\",AA$14,1)))*IF($C28=\"Resi discount\",1+AA$10,1),Z28*AA$8*IF(AND($A28=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B28=\"Small business\",AA$11,IF($B28=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AA$12,IF($D28=\"Small business medium rebalancing\",AA$14,1)))*IF($C28=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AB27*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A28=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B28=\"Small business\",AB$11,IF($B28=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AB$12,IF($D28=\"Small business medium rebalancing\",AB$14,1)))*IF($C28=\"Resi discount\",1+AB$10,1),AA28*AB$8*IF(AND($A28=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B28=\"Small business\",AB$11,IF($B28=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AB$12,IF($D28=\"Small business medium rebalancing\",AB$14,1)))*IF($C28=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AC27*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A28=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B28=\"Small business\",AC$11,IF($B28=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AC$12,IF($D28=\"Small business medium rebalancing\",AC$14,1)))*IF($C28=\"Resi discount\",1+AC$10,1),AB28*AC$8*IF(AND($A28=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B28=\"Small business\",AC$11,IF($B28=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AC$12,IF($D28=\"Small business medium rebalancing\",AC$14,1)))*IF($C28=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AD27*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A28=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B28=\"Small business\",AD$11,IF($B28=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AD$12,IF($D28=\"Small business medium rebalancing\",AD$14,1)))*IF($C28=\"Resi discount\",1+AD$10,1),AC28*AD$8*IF(AND($A28=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B28=\"Small business\",AD$11,IF($B28=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AD$12,IF($D28=\"Small business medium rebalancing\",AD$14,1)))*IF($C28=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AE27*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A28=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B28=\"Small business\",AE$11,IF($B28=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AE$12,IF($D28=\"Small business medium rebalancing\",AE$14,1)))*IF($C28=\"Resi discount\",1+AE$10,1),AD28*AE$8*IF(AND($A28=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B28=\"Small business\",AE$11,IF($B28=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AE$12,IF($D28=\"Small business medium rebalancing\",AE$14,1)))*IF($C28=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AF27*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A28=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B28=\"Small business\",AF$11,IF($B28=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AF$12,IF($D28=\"Small business medium rebalancing\",AF$14,1)))*IF($C28=\"Resi discount\",1+AF$10,1),AE28*AF$8*IF(AND($A28=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B28=\"Small business\",AF$11,IF($B28=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AF$12,IF($D28=\"Small business medium rebalancing\",AF$14,1)))*IF($C28=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AG27*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A28=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B28=\"Small business\",AG$11,IF($B28=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AG$12,IF($D28=\"Small business medium rebalancing\",AG$14,1)))*IF($C28=\"Resi discount\",1+AG$10,1),AF28*AG$8*IF(AND($A28=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B28=\"Small business\",AG$11,IF($B28=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AG$12,IF($D28=\"Small business medium rebalancing\",AG$14,1)))*IF($C28=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AH27*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A28=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B28=\"Small business\",AH$11,IF($B28=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AH$12,IF($D28=\"Small business medium rebalancing\",AH$14,1)))*IF($C28=\"Resi discount\",1+AH$10,1),AG28*AH$8*IF(AND($A28=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B28=\"Small business\",AH$11,IF($B28=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AH$12,IF($D28=\"Small business medium rebalancing\",AH$14,1)))*IF($C28=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AI27*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A28=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B28=\"Small business\",AI$11,IF($B28=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AI$12,IF($D28=\"Small business medium rebalancing\",AI$14,1)))*IF($C28=\"Resi discount\",1+AI$10,1),AH28*AI$8*IF(AND($A28=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B28=\"Small business\",AI$11,IF($B28=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AI$12,IF($D28=\"Small business medium rebalancing\",AI$14,1)))*IF($C28=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AJ27*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A28=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B28=\"Small business\",AJ$11,IF($B28=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AJ$12,IF($D28=\"Small business medium rebalancing\",AJ$14,1)))*IF($C28=\"Resi discount\",1+AJ$10,1),AI28*AJ$8*IF(AND($A28=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B28=\"Small business\",AJ$11,IF($B28=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AJ$12,IF($D28=\"Small business medium rebalancing\",AJ$14,1)))*IF($C28=\"Resi discount\",1+AJ$10,1)))","v":44.821941580369284},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AK27*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A28=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B28=\"Small business\",AK$11,IF($B28=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AK$12,IF($D28=\"Small business medium rebalancing\",AK$14,1)))*IF($C28=\"Resi discount\",1+AK$10,1),AJ28*AK$8*IF(AND($A28=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B28=\"Small business\",AK$11,IF($B28=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AK$12,IF($D28=\"Small business medium rebalancing\",AK$14,1)))*IF($C28=\"Resi discount\",1+AK$10,1)))","v":46.043011262990397},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AL27*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A28=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B28=\"Small business\",AL$11,IF($B28=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AL$12,IF($D28=\"Small business medium rebalancing\",AL$14,1)))*IF($C28=\"Resi discount\",1+AL$10,1),AK28*AL$8*IF(AND($A28=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B28=\"Small business\",AL$11,IF($B28=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AL$12,IF($D28=\"Small business medium rebalancing\",AL$14,1)))*IF($C28=\"Resi discount\",1+AL$10,1)))","v":47.362581602984967},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AM27*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A28=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B28=\"Small business\",AM$11,IF($B28=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AM$12,IF($D28=\"Small business medium rebalancing\",AM$14,1)))*IF($C28=\"Resi discount\",1+AM$10,1),AL28*AM$8*IF(AND($A28=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B28=\"Small business\",AM$11,IF($B28=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AM$12,IF($D28=\"Small business medium rebalancing\",AM$14,1)))*IF($C28=\"Resi discount\",1+AM$10,1)))","v":48.806950747486098},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AN27*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A28=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B28=\"Small business\",AN$11,IF($B28=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AN$12,IF($D28=\"Small business medium rebalancing\",AN$14,1)))*IF($C28=\"Resi discount\",1+AN$10,1),AM28*AN$8*IF(AND($A28=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B28=\"Small business\",AN$11,IF($B28=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AN$12,IF($D28=\"Small business medium rebalancing\",AN$14,1)))*IF($C28=\"Resi discount\",1+AN$10,1)))","v":49.974053452931578},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AO27*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A28=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B28=\"Small business\",AO$11,IF($B28=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AO$12,IF($D28=\"Small business medium rebalancing\",AO$14,1)))*IF($C28=\"Resi discount\",1+AO$10,1),AN28*AO$8*IF(AND($A28=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B28=\"Small business\",AO$11,IF($B28=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AO$12,IF($D28=\"Small business medium rebalancing\",AO$14,1)))*IF($C28=\"Resi discount\",1+AO$10,1)))","v":39.220898333338276},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AP27*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A28=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B28=\"Small business\",AP$11,IF($B28=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AP$12,IF($D28=\"Small business medium rebalancing\",AP$14,1)))*IF($C28=\"Resi discount\",1+AP$10,1),AO28*AP$8*IF(AND($A28=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B28=\"Small business\",AP$11,IF($B28=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AP$12,IF($D28=\"Small business medium rebalancing\",AP$14,1)))*IF($C28=\"Resi discount\",1+AP$10,1)))","v":40.289380603213431},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AQ27*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A28=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B28=\"Small business\",AQ$11,IF($B28=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AQ$12,IF($D28=\"Small business medium rebalancing\",AQ$14,1)))*IF($C28=\"Resi discount\",1+AQ$10,1),AP28*AQ$8*IF(AND($A28=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B28=\"Small business\",AQ$11,IF($B28=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AQ$12,IF($D28=\"Small business medium rebalancing\",AQ$14,1)))*IF($C28=\"Resi discount\",1+AQ$10,1)))","v":41.444054683001241},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AR27*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A28=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B28=\"Small business\",AR$11,IF($B28=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AR$12,IF($D28=\"Small business medium rebalancing\",AR$14,1)))*IF($C28=\"Resi discount\",1+AR$10,1),AQ28*AR$8*IF(AND($A28=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B28=\"Small business\",AR$11,IF($B28=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AR$12,IF($D28=\"Small business medium rebalancing\",AR$14,1)))*IF($C28=\"Resi discount\",1+AR$10,1)))","v":42.707932448553024},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AS27*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A28=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B28=\"Small business\",AS$11,IF($B28=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AS$12,IF($D28=\"Small business medium rebalancing\",AS$14,1)))*IF($C28=\"Resi discount\",1+AS$10,1),AR28*AS$8*IF(AND($A28=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B28=\"Small business\",AS$11,IF($B28=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AS$12,IF($D28=\"Small business medium rebalancing\",AS$14,1)))*IF($C28=\"Resi discount\",1+AS$10,1)))","v":43.729191567209533},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AT27*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A28=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B28=\"Small business\",AT$11,IF($B28=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AT$12,IF($D28=\"Small business medium rebalancing\",AT$14,1)))*IF($C28=\"Resi discount\",1+AT$10,1),AS28*AT$8*IF(AND($A28=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B28=\"Small business\",AT$11,IF($B28=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AT$12,IF($D28=\"Small business medium rebalancing\",AT$14,1)))*IF($C28=\"Resi discount\",1+AT$10,1)))","v":34.32578954775915},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AU27*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A28=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B28=\"Small business\",AU$11,IF($B28=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AU$12,IF($D28=\"Small business medium rebalancing\",AU$14,1)))*IF($C28=\"Resi discount\",1+AU$10,1),AT28*AU$8*IF(AND($A28=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B28=\"Small business\",AU$11,IF($B28=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AU$12,IF($D28=\"Small business medium rebalancing\",AU$14,1)))*IF($C28=\"Resi discount\",1+AU$10,1)))","v":35.26091594949358},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AV27*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A28=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B28=\"Small business\",AV$11,IF($B28=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AV$12,IF($D28=\"Small business medium rebalancing\",AV$14,1)))*IF($C28=\"Resi discount\",1+AV$10,1),AU28*AV$8*IF(AND($A28=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B28=\"Small business\",AV$11,IF($B28=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AV$12,IF($D28=\"Small business medium rebalancing\",AV$14,1)))*IF($C28=\"Resi discount\",1+AV$10,1)))","v":36.271476674599626},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AW27*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A28=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B28=\"Small business\",AW$11,IF($B28=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AW$12,IF($D28=\"Small business medium rebalancing\",AW$14,1)))*IF($C28=\"Resi discount\",1+AW$10,1),AV28*AW$8*IF(AND($A28=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B28=\"Small business\",AW$11,IF($B28=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AW$12,IF($D28=\"Small business medium rebalancing\",AW$14,1)))*IF($C28=\"Resi discount\",1+AW$10,1)))","v":37.377611516940696},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AX27*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A28=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B28=\"Small business\",AX$11,IF($B28=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AX$12,IF($D28=\"Small business medium rebalancing\",AX$14,1)))*IF($C28=\"Resi discount\",1+AX$10,1),AW28*AX$8*IF(AND($A28=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B28=\"Small business\",AX$11,IF($B28=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AX$12,IF($D28=\"Small business medium rebalancing\",AX$14,1)))*IF($C28=\"Resi discount\",1+AX$10,1)))","v":38.271408626909889},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AY27*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A28=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B28=\"Small business\",AY$11,IF($B28=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AY$12,IF($D28=\"Small business medium rebalancing\",AY$14,1)))*IF($C28=\"Resi discount\",1+AY$10,1),AX28*AY$8*IF(AND($A28=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B28=\"Small business\",AY$11,IF($B28=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AY$12,IF($D28=\"Small business medium rebalancing\",AY$14,1)))*IF($C28=\"Resi discount\",1+AY$10,1)))","v":3.8228995317402439},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),AZ27*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A28=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B28=\"Small business\",AZ$11,IF($B28=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AZ$12,IF($D28=\"Small business medium rebalancing\",AZ$14,1)))*IF($C28=\"Resi discount\",1+AZ$10,1),AY28*AZ$8*IF(AND($A28=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B28=\"Small business\",AZ$11,IF($B28=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",AZ$12,IF($D28=\"Small business medium rebalancing\",AZ$14,1)))*IF($C28=\"Resi discount\",1+AZ$10,1)))","v":3.9270455493674441},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BA27*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A28=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B28=\"Small business\",BA$11,IF($B28=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BA$12,IF($D28=\"Small business medium rebalancing\",BA$14,1)))*IF($C28=\"Resi discount\",1+BA$10,1),AZ28*BA$8*IF(AND($A28=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B28=\"Small business\",BA$11,IF($B28=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BA$12,IF($D28=\"Small business medium rebalancing\",BA$14,1)))*IF($C28=\"Resi discount\",1+BA$10,1)))","v":4.0395927674708423},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BB27*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A28=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B28=\"Small business\",BB$11,IF($B28=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BB$12,IF($D28=\"Small business medium rebalancing\",BB$14,1)))*IF($C28=\"Resi discount\",1+BB$10,1),BA28*BB$8*IF(AND($A28=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B28=\"Small business\",BB$11,IF($B28=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BB$12,IF($D28=\"Small business medium rebalancing\",BB$14,1)))*IF($C28=\"Resi discount\",1+BB$10,1)))","v":4.1627841762203417},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BC27*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A28=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B28=\"Small business\",BC$11,IF($B28=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BC$12,IF($D28=\"Small business medium rebalancing\",BC$14,1)))*IF($C28=\"Resi discount\",1+BC$10,1),BB28*BC$8*IF(AND($A28=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B28=\"Small business\",BC$11,IF($B28=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BC$12,IF($D28=\"Small business medium rebalancing\",BC$14,1)))*IF($C28=\"Resi discount\",1+BC$10,1)))","v":4.2623273068573786},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BD27*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A28=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B28=\"Small business\",BD$11,IF($B28=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BD$12,IF($D28=\"Small business medium rebalancing\",BD$14,1)))*IF($C28=\"Resi discount\",1+BD$10,1),BC28*BD$8*IF(AND($A28=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B28=\"Small business\",BD$11,IF($B28=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BD$12,IF($D28=\"Small business medium rebalancing\",BD$14,1)))*IF($C28=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BE27*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A28=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B28=\"Small business\",BE$11,IF($B28=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BE$12,IF($D28=\"Small business medium rebalancing\",BE$14,1)))*IF($C28=\"Resi discount\",1+BE$10,1),BD28*BE$8*IF(AND($A28=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B28=\"Small business\",BE$11,IF($B28=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BE$12,IF($D28=\"Small business medium rebalancing\",BE$14,1)))*IF($C28=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BF27*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A28=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B28=\"Small business\",BF$11,IF($B28=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BF$12,IF($D28=\"Small business medium rebalancing\",BF$14,1)))*IF($C28=\"Resi discount\",1+BF$10,1),BE28*BF$8*IF(AND($A28=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B28=\"Small business\",BF$11,IF($B28=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BF$12,IF($D28=\"Small business medium rebalancing\",BF$14,1)))*IF($C28=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BG27*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A28=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B28=\"Small business\",BG$11,IF($B28=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BG$12,IF($D28=\"Small business medium rebalancing\",BG$14,1)))*IF($C28=\"Resi discount\",1+BG$10,1),BF28*BG$8*IF(AND($A28=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B28=\"Small business\",BG$11,IF($B28=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BG$12,IF($D28=\"Small business medium rebalancing\",BG$14,1)))*IF($C28=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BH27*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A28=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B28=\"Small business\",BH$11,IF($B28=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BH$12,IF($D28=\"Small business medium rebalancing\",BH$14,1)))*IF($C28=\"Resi discount\",1+BH$10,1),BG28*BH$8*IF(AND($A28=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B28=\"Small business\",BH$11,IF($B28=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BH$12,IF($D28=\"Small business medium rebalancing\",BH$14,1)))*IF($C28=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BI27*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A28=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B28=\"Small business\",BI$11,IF($B28=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BI$12,IF($D28=\"Small business medium rebalancing\",BI$14,1)))*IF($C28=\"Resi discount\",1+BI$10,1),BH28*BI$8*IF(AND($A28=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B28=\"Small business\",BI$11,IF($B28=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BI$12,IF($D28=\"Small business medium rebalancing\",BI$14,1)))*IF($C28=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BJ27*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A28=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B28=\"Small business\",BJ$11,IF($B28=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BJ$12,IF($D28=\"Small business medium rebalancing\",BJ$14,1)))*IF($C28=\"Resi discount\",1+BJ$10,1),BI28*BJ$8*IF(AND($A28=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B28=\"Small business\",BJ$11,IF($B28=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BJ$12,IF($D28=\"Small business medium rebalancing\",BJ$14,1)))*IF($C28=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BK27*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A28=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B28=\"Small business\",BK$11,IF($B28=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BK$12,IF($D28=\"Small business medium rebalancing\",BK$14,1)))*IF($C28=\"Resi discount\",1+BK$10,1),BJ28*BK$8*IF(AND($A28=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B28=\"Small business\",BK$11,IF($B28=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BK$12,IF($D28=\"Small business medium rebalancing\",BK$14,1)))*IF($C28=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BL27*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A28=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B28=\"Small business\",BL$11,IF($B28=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BL$12,IF($D28=\"Small business medium rebalancing\",BL$14,1)))*IF($C28=\"Resi discount\",1+BL$10,1),BK28*BL$8*IF(AND($A28=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B28=\"Small business\",BL$11,IF($B28=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BL$12,IF($D28=\"Small business medium rebalancing\",BL$14,1)))*IF($C28=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BM27*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A28=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B28=\"Small business\",BM$11,IF($B28=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BM$12,IF($D28=\"Small business medium rebalancing\",BM$14,1)))*IF($C28=\"Resi discount\",1+BM$10,1),BL28*BM$8*IF(AND($A28=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B28=\"Small business\",BM$11,IF($B28=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BM$12,IF($D28=\"Small business medium rebalancing\",BM$14,1)))*IF($C28=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BN27*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A28=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B28=\"Small business\",BN$11,IF($B28=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BN$12,IF($D28=\"Small business medium rebalancing\",BN$14,1)))*IF($C28=\"Resi discount\",1+BN$10,1),BM28*BN$8*IF(AND($A28=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B28=\"Small business\",BN$11,IF($B28=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BN$12,IF($D28=\"Small business medium rebalancing\",BN$14,1)))*IF($C28=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BO27*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A28=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B28=\"Small business\",BO$11,IF($B28=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BO$12,IF($D28=\"Small business medium rebalancing\",BO$14,1)))*IF($C28=\"Resi discount\",1+BO$10,1),BN28*BO$8*IF(AND($A28=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B28=\"Small business\",BO$11,IF($B28=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BO$12,IF($D28=\"Small business medium rebalancing\",BO$14,1)))*IF($C28=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BP27*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A28=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B28=\"Small business\",BP$11,IF($B28=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BP$12,IF($D28=\"Small business medium rebalancing\",BP$14,1)))*IF($C28=\"Resi discount\",1+BP$10,1),BO28*BP$8*IF(AND($A28=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B28=\"Small business\",BP$11,IF($B28=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BP$12,IF($D28=\"Small business medium rebalancing\",BP$14,1)))*IF($C28=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BQ27*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A28=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B28=\"Small business\",BQ$11,IF($B28=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BQ$12,IF($D28=\"Small business medium rebalancing\",BQ$14,1)))*IF($C28=\"Resi discount\",1+BQ$10,1),BP28*BQ$8*IF(AND($A28=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B28=\"Small business\",BQ$11,IF($B28=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BQ$12,IF($D28=\"Small business medium rebalancing\",BQ$14,1)))*IF($C28=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BR27*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A28=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B28=\"Small business\",BR$11,IF($B28=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BR$12,IF($D28=\"Small business medium rebalancing\",BR$14,1)))*IF($C28=\"Resi discount\",1+BR$10,1),BQ28*BR$8*IF(AND($A28=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B28=\"Small business\",BR$11,IF($B28=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BR$12,IF($D28=\"Small business medium rebalancing\",BR$14,1)))*IF($C28=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BS27*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A28=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B28=\"Small business\",BS$11,IF($B28=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BS$12,IF($D28=\"Small business medium rebalancing\",BS$14,1)))*IF($C28=\"Resi discount\",1+BS$10,1),BR28*BS$8*IF(AND($A28=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B28=\"Small business\",BS$11,IF($B28=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BS$12,IF($D28=\"Small business medium rebalancing\",BS$14,1)))*IF($C28=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BT27*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A28=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B28=\"Small business\",BT$11,IF($B28=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BT$12,IF($D28=\"Small business medium rebalancing\",BT$14,1)))*IF($C28=\"Resi discount\",1+BT$10,1),BS28*BT$8*IF(AND($A28=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B28=\"Small business\",BT$11,IF($B28=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BT$12,IF($D28=\"Small business medium rebalancing\",BT$14,1)))*IF($C28=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BU27*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A28=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B28=\"Small business\",BU$11,IF($B28=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BU$12,IF($D28=\"Small business medium rebalancing\",BU$14,1)))*IF($C28=\"Resi discount\",1+BU$10,1),BT28*BU$8*IF(AND($A28=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B28=\"Small business\",BU$11,IF($B28=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BU$12,IF($D28=\"Small business medium rebalancing\",BU$14,1)))*IF($C28=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BV27*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A28=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B28=\"Small business\",BV$11,IF($B28=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BV$12,IF($D28=\"Small business medium rebalancing\",BV$14,1)))*IF($C28=\"Resi discount\",1+BV$10,1),BU28*BV$8*IF(AND($A28=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B28=\"Small business\",BV$11,IF($B28=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BV$12,IF($D28=\"Small business medium rebalancing\",BV$14,1)))*IF($C28=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BW27*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A28=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B28=\"Small business\",BW$11,IF($B28=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BW$12,IF($D28=\"Small business medium rebalancing\",BW$14,1)))*IF($C28=\"Resi discount\",1+BW$10,1),BV28*BW$8*IF(AND($A28=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B28=\"Small business\",BW$11,IF($B28=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BW$12,IF($D28=\"Small business medium rebalancing\",BW$14,1)))*IF($C28=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BX27*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A28=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B28=\"Small business\",BX$11,IF($B28=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BX$12,IF($D28=\"Small business medium rebalancing\",BX$14,1)))*IF($C28=\"Resi discount\",1+BX$10,1),BW28*BX$8*IF(AND($A28=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B28=\"Small business\",BX$11,IF($B28=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BX$12,IF($D28=\"Small business medium rebalancing\",BX$14,1)))*IF($C28=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BY27*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A28=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B28=\"Small business\",BY$11,IF($B28=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BY$12,IF($D28=\"Small business medium rebalancing\",BY$14,1)))*IF($C28=\"Resi discount\",1+BY$10,1),BX28*BY$8*IF(AND($A28=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B28=\"Small business\",BY$11,IF($B28=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BY$12,IF($D28=\"Small business medium rebalancing\",BY$14,1)))*IF($C28=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),BZ27*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A28=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B28=\"Small business\",BZ$11,IF($B28=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BZ$12,IF($D28=\"Small business medium rebalancing\",BZ$14,1)))*IF($C28=\"Resi discount\",1+BZ$10,1),BY28*BZ$8*IF(AND($A28=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B28=\"Small business\",BZ$11,IF($B28=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",BZ$12,IF($D28=\"Small business medium rebalancing\",BZ$14,1)))*IF($C28=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CA27*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A28=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B28=\"Small business\",CA$11,IF($B28=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CA$12,IF($D28=\"Small business medium rebalancing\",CA$14,1)))*IF($C28=\"Resi discount\",1+CA$10,1),BZ28*CA$8*IF(AND($A28=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B28=\"Small business\",CA$11,IF($B28=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CA$12,IF($D28=\"Small business medium rebalancing\",CA$14,1)))*IF($C28=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CB27*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A28=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B28=\"Small business\",CB$11,IF($B28=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CB$12,IF($D28=\"Small business medium rebalancing\",CB$14,1)))*IF($C28=\"Resi discount\",1+CB$10,1),CA28*CB$8*IF(AND($A28=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B28=\"Small business\",CB$11,IF($B28=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CB$12,IF($D28=\"Small business medium rebalancing\",CB$14,1)))*IF($C28=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CC27*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A28=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B28=\"Small business\",CC$11,IF($B28=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CC$12,IF($D28=\"Small business medium rebalancing\",CC$14,1)))*IF($C28=\"Resi discount\",1+CC$10,1),CB28*CC$8*IF(AND($A28=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B28=\"Small business\",CC$11,IF($B28=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CC$12,IF($D28=\"Small business medium rebalancing\",CC$14,1)))*IF($C28=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CD27*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A28=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B28=\"Small business\",CD$11,IF($B28=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CD$12,IF($D28=\"Small business medium rebalancing\",CD$14,1)))*IF($C28=\"Resi discount\",1+CD$10,1),CC28*CD$8*IF(AND($A28=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B28=\"Small business\",CD$11,IF($B28=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CD$12,IF($D28=\"Small business medium rebalancing\",CD$14,1)))*IF($C28=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CE27*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A28=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B28=\"Small business\",CE$11,IF($B28=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CE$12,IF($D28=\"Small business medium rebalancing\",CE$14,1)))*IF($C28=\"Resi discount\",1+CE$10,1),CD28*CE$8*IF(AND($A28=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B28=\"Small business\",CE$11,IF($B28=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CE$12,IF($D28=\"Small business medium rebalancing\",CE$14,1)))*IF($C28=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CF27*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A28=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B28=\"Small business\",CF$11,IF($B28=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CF$12,IF($D28=\"Small business medium rebalancing\",CF$14,1)))*IF($C28=\"Resi discount\",1+CF$10,1),CE28*CF$8*IF(AND($A28=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B28=\"Small business\",CF$11,IF($B28=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CF$12,IF($D28=\"Small business medium rebalancing\",CF$14,1)))*IF($C28=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CG27*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A28=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B28=\"Small business\",CG$11,IF($B28=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CG$12,IF($D28=\"Small business medium rebalancing\",CG$14,1)))*IF($C28=\"Resi discount\",1+CG$10,1),CF28*CG$8*IF(AND($A28=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B28=\"Small business\",CG$11,IF($B28=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CG$12,IF($D28=\"Small business medium rebalancing\",CG$14,1)))*IF($C28=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CH27*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A28=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B28=\"Small business\",CH$11,IF($B28=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CH$12,IF($D28=\"Small business medium rebalancing\",CH$14,1)))*IF($C28=\"Resi discount\",1+CH$10,1),CG28*CH$8*IF(AND($A28=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B28=\"Small business\",CH$11,IF($B28=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CH$12,IF($D28=\"Small business medium rebalancing\",CH$14,1)))*IF($C28=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CI27*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A28=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B28=\"Small business\",CI$11,IF($B28=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CI$12,IF($D28=\"Small business medium rebalancing\",CI$14,1)))*IF($C28=\"Resi discount\",1+CI$10,1),CH28*CI$8*IF(AND($A28=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B28=\"Small business\",CI$11,IF($B28=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CI$12,IF($D28=\"Small business medium rebalancing\",CI$14,1)))*IF($C28=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CJ27*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A28=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B28=\"Small business\",CJ$11,IF($B28=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CJ$12,IF($D28=\"Small business medium rebalancing\",CJ$14,1)))*IF($C28=\"Resi discount\",1+CJ$10,1),CI28*CJ$8*IF(AND($A28=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B28=\"Small business\",CJ$11,IF($B28=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CJ$12,IF($D28=\"Small business medium rebalancing\",CJ$14,1)))*IF($C28=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CK27*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A28=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B28=\"Small business\",CK$11,IF($B28=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CK$12,IF($D28=\"Small business medium rebalancing\",CK$14,1)))*IF($C28=\"Resi discount\",1+CK$10,1),CJ28*CK$8*IF(AND($A28=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B28=\"Small business\",CK$11,IF($B28=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CK$12,IF($D28=\"Small business medium rebalancing\",CK$14,1)))*IF($C28=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CL27*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A28=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B28=\"Small business\",CL$11,IF($B28=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CL$12,IF($D28=\"Small business medium rebalancing\",CL$14,1)))*IF($C28=\"Resi discount\",1+CL$10,1),CK28*CL$8*IF(AND($A28=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B28=\"Small business\",CL$11,IF($B28=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CL$12,IF($D28=\"Small business medium rebalancing\",CL$14,1)))*IF($C28=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CM27*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A28=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B28=\"Small business\",CM$11,IF($B28=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CM$12,IF($D28=\"Small business medium rebalancing\",CM$14,1)))*IF($C28=\"Resi discount\",1+CM$10,1),CL28*CM$8*IF(AND($A28=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B28=\"Small business\",CM$11,IF($B28=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CM$12,IF($D28=\"Small business medium rebalancing\",CM$14,1)))*IF($C28=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CN27*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A28=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B28=\"Small business\",CN$11,IF($B28=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CN$12,IF($D28=\"Small business medium rebalancing\",CN$14,1)))*IF($C28=\"Resi discount\",1+CN$10,1),CM28*CN$8*IF(AND($A28=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B28=\"Small business\",CN$11,IF($B28=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CN$12,IF($D28=\"Small business medium rebalancing\",CN$14,1)))*IF($C28=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CO27*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A28=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B28=\"Small business\",CO$11,IF($B28=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CO$12,IF($D28=\"Small business medium rebalancing\",CO$14,1)))*IF($C28=\"Resi discount\",1+CO$10,1),CN28*CO$8*IF(AND($A28=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B28=\"Small business\",CO$11,IF($B28=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CO$12,IF($D28=\"Small business medium rebalancing\",CO$14,1)))*IF($C28=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CP27*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A28=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B28=\"Small business\",CP$11,IF($B28=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CP$12,IF($D28=\"Small business medium rebalancing\",CP$14,1)))*IF($C28=\"Resi discount\",1+CP$10,1),CO28*CP$8*IF(AND($A28=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B28=\"Small business\",CP$11,IF($B28=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CP$12,IF($D28=\"Small business medium rebalancing\",CP$14,1)))*IF($C28=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E28=\"NAT56\",$E28=\"NAT75\")),CQ27*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E28,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A28=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B28=\"Small business\",CQ$11,IF($B28=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CQ$12,IF($D28=\"Small business medium rebalancing\",CQ$14,1)))*IF($C28=\"Resi discount\",1+CQ$10,1),CP28*CQ$8*IF(AND($A28=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B28=\"Small business\",CQ$11,IF($B28=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D28=\"Small business rebalancing\",CQ$12,IF($D28=\"Small business medium rebalancing\",CQ$14,1)))*IF($C28=\"Resi discount\",1+CQ$10,1)))","v":0}]
["Residential",null,null,null,{"$f":"'Admin|Lists'!$B$17","v":"NSP23"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),F28*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A29=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B29=\"Small business\",F$11,IF($B29=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",F$12,IF($D29=\"Small business medium rebalancing\",F$14,1)))*IF($C29=\"Resi discount\",1+F$10,1),E29*F$8*IF(AND($A29=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B29=\"Small business\",F$11,IF($B29=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",F$12,IF($D29=\"Small business medium rebalancing\",F$14,1)))*IF($C29=\"Resi discount\",1+F$10,1)))","v":146.81636490853964},{"$f":"IF(AND(G$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),G28*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A29=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B29=\"Small business\",G$11,IF($B29=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",G$12,IF($D29=\"Small business medium rebalancing\",G$14,1)))*IF($C29=\"Resi discount\",1+G$10,1),F29*G$8*IF(AND($A29=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B29=\"Small business\",G$11,IF($B29=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",G$12,IF($D29=\"Small business medium rebalancing\",G$14,1)))*IF($C29=\"Resi discount\",1+G$10,1)))","v":150.67252230124234},{"$f":"IF(AND(H$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),H28*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A29=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B29=\"Small business\",H$11,IF($B29=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",H$12,IF($D29=\"Small business medium rebalancing\",H$14,1)))*IF($C29=\"Resi discount\",1+H$10,1),G29*H$8*IF(AND($A29=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B29=\"Small business\",H$11,IF($B29=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",H$12,IF($D29=\"Small business medium rebalancing\",H$14,1)))*IF($C29=\"Resi discount\",1+H$10,1)))","v":154.83105862040128},{"$f":"IF(AND(I$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),I28*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A29=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B29=\"Small business\",I$11,IF($B29=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",I$12,IF($D29=\"Small business medium rebalancing\",I$14,1)))*IF($C29=\"Resi discount\",1+I$10,1),H29*I$8*IF(AND($A29=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B29=\"Small business\",I$11,IF($B29=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",I$12,IF($D29=\"Small business medium rebalancing\",I$14,1)))*IF($C29=\"Resi discount\",1+I$10,1)))","v":159.3677231169803},{"$f":"IF(AND(J$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),J28*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A29=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B29=\"Small business\",J$11,IF($B29=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",J$12,IF($D29=\"Small business medium rebalancing\",J$14,1)))*IF($C29=\"Resi discount\",1+J$10,1),I29*J$8*IF(AND($A29=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B29=\"Small business\",J$11,IF($B29=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",J$12,IF($D29=\"Small business medium rebalancing\",J$14,1)))*IF($C29=\"Resi discount\",1+J$10,1)))","v":162.71773115446027},{"$f":"IF(AND(K$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),K28*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A29=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B29=\"Small business\",K$11,IF($B29=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",K$12,IF($D29=\"Small business medium rebalancing\",K$14,1)))*IF($C29=\"Resi discount\",1+K$10,1),J29*K$8*IF(AND($A29=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B29=\"Small business\",K$11,IF($B29=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",K$12,IF($D29=\"Small business medium rebalancing\",K$14,1)))*IF($C29=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),L28*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A29=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B29=\"Small business\",L$11,IF($B29=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",L$12,IF($D29=\"Small business medium rebalancing\",L$14,1)))*IF($C29=\"Resi discount\",1+L$10,1),K29*L$8*IF(AND($A29=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B29=\"Small business\",L$11,IF($B29=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",L$12,IF($D29=\"Small business medium rebalancing\",L$14,1)))*IF($C29=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),M28*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A29=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B29=\"Small business\",M$11,IF($B29=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",M$12,IF($D29=\"Small business medium rebalancing\",M$14,1)))*IF($C29=\"Resi discount\",1+M$10,1),L29*M$8*IF(AND($A29=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B29=\"Small business\",M$11,IF($B29=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",M$12,IF($D29=\"Small business medium rebalancing\",M$14,1)))*IF($C29=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),N28*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A29=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B29=\"Small business\",N$11,IF($B29=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",N$12,IF($D29=\"Small business medium rebalancing\",N$14,1)))*IF($C29=\"Resi discount\",1+N$10,1),M29*N$8*IF(AND($A29=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B29=\"Small business\",N$11,IF($B29=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",N$12,IF($D29=\"Small business medium rebalancing\",N$14,1)))*IF($C29=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),O28*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A29=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B29=\"Small business\",O$11,IF($B29=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",O$12,IF($D29=\"Small business medium rebalancing\",O$14,1)))*IF($C29=\"Resi discount\",1+O$10,1),N29*O$8*IF(AND($A29=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B29=\"Small business\",O$11,IF($B29=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",O$12,IF($D29=\"Small business medium rebalancing\",O$14,1)))*IF($C29=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),P28*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A29=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B29=\"Small business\",P$11,IF($B29=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",P$12,IF($D29=\"Small business medium rebalancing\",P$14,1)))*IF($C29=\"Resi discount\",1+P$10,1),O29*P$8*IF(AND($A29=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B29=\"Small business\",P$11,IF($B29=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",P$12,IF($D29=\"Small business medium rebalancing\",P$14,1)))*IF($C29=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),Q28*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A29=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B29=\"Small business\",Q$11,IF($B29=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",Q$12,IF($D29=\"Small business medium rebalancing\",Q$14,1)))*IF($C29=\"Resi discount\",1+Q$10,1),P29*Q$8*IF(AND($A29=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B29=\"Small business\",Q$11,IF($B29=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",Q$12,IF($D29=\"Small business medium rebalancing\",Q$14,1)))*IF($C29=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),R28*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A29=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B29=\"Small business\",R$11,IF($B29=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",R$12,IF($D29=\"Small business medium rebalancing\",R$14,1)))*IF($C29=\"Resi discount\",1+R$10,1),Q29*R$8*IF(AND($A29=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B29=\"Small business\",R$11,IF($B29=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",R$12,IF($D29=\"Small business medium rebalancing\",R$14,1)))*IF($C29=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),S28*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A29=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B29=\"Small business\",S$11,IF($B29=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",S$12,IF($D29=\"Small business medium rebalancing\",S$14,1)))*IF($C29=\"Resi discount\",1+S$10,1),R29*S$8*IF(AND($A29=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B29=\"Small business\",S$11,IF($B29=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",S$12,IF($D29=\"Small business medium rebalancing\",S$14,1)))*IF($C29=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),T28*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A29=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B29=\"Small business\",T$11,IF($B29=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",T$12,IF($D29=\"Small business medium rebalancing\",T$14,1)))*IF($C29=\"Resi discount\",1+T$10,1),S29*T$8*IF(AND($A29=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B29=\"Small business\",T$11,IF($B29=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",T$12,IF($D29=\"Small business medium rebalancing\",T$14,1)))*IF($C29=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),U28*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A29=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B29=\"Small business\",U$11,IF($B29=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",U$12,IF($D29=\"Small business medium rebalancing\",U$14,1)))*IF($C29=\"Resi discount\",1+U$10,1),T29*U$8*IF(AND($A29=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B29=\"Small business\",U$11,IF($B29=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",U$12,IF($D29=\"Small business medium rebalancing\",U$14,1)))*IF($C29=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),V28*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A29=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B29=\"Small business\",V$11,IF($B29=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",V$12,IF($D29=\"Small business medium rebalancing\",V$14,1)))*IF($C29=\"Resi discount\",1+V$10,1),U29*V$8*IF(AND($A29=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B29=\"Small business\",V$11,IF($B29=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",V$12,IF($D29=\"Small business medium rebalancing\",V$14,1)))*IF($C29=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),W28*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A29=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B29=\"Small business\",W$11,IF($B29=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",W$12,IF($D29=\"Small business medium rebalancing\",W$14,1)))*IF($C29=\"Resi discount\",1+W$10,1),V29*W$8*IF(AND($A29=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B29=\"Small business\",W$11,IF($B29=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",W$12,IF($D29=\"Small business medium rebalancing\",W$14,1)))*IF($C29=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),X28*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A29=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B29=\"Small business\",X$11,IF($B29=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",X$12,IF($D29=\"Small business medium rebalancing\",X$14,1)))*IF($C29=\"Resi discount\",1+X$10,1),W29*X$8*IF(AND($A29=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B29=\"Small business\",X$11,IF($B29=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",X$12,IF($D29=\"Small business medium rebalancing\",X$14,1)))*IF($C29=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),Y28*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A29=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B29=\"Small business\",Y$11,IF($B29=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",Y$12,IF($D29=\"Small business medium rebalancing\",Y$14,1)))*IF($C29=\"Resi discount\",1+Y$10,1),X29*Y$8*IF(AND($A29=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B29=\"Small business\",Y$11,IF($B29=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",Y$12,IF($D29=\"Small business medium rebalancing\",Y$14,1)))*IF($C29=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),Z28*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A29=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B29=\"Small business\",Z$11,IF($B29=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",Z$12,IF($D29=\"Small business medium rebalancing\",Z$14,1)))*IF($C29=\"Resi discount\",1+Z$10,1),Y29*Z$8*IF(AND($A29=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B29=\"Small business\",Z$11,IF($B29=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",Z$12,IF($D29=\"Small business medium rebalancing\",Z$14,1)))*IF($C29=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AA28*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A29=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B29=\"Small business\",AA$11,IF($B29=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AA$12,IF($D29=\"Small business medium rebalancing\",AA$14,1)))*IF($C29=\"Resi discount\",1+AA$10,1),Z29*AA$8*IF(AND($A29=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B29=\"Small business\",AA$11,IF($B29=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AA$12,IF($D29=\"Small business medium rebalancing\",AA$14,1)))*IF($C29=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AB28*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A29=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B29=\"Small business\",AB$11,IF($B29=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AB$12,IF($D29=\"Small business medium rebalancing\",AB$14,1)))*IF($C29=\"Resi discount\",1+AB$10,1),AA29*AB$8*IF(AND($A29=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B29=\"Small business\",AB$11,IF($B29=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AB$12,IF($D29=\"Small business medium rebalancing\",AB$14,1)))*IF($C29=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AC28*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A29=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B29=\"Small business\",AC$11,IF($B29=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AC$12,IF($D29=\"Small business medium rebalancing\",AC$14,1)))*IF($C29=\"Resi discount\",1+AC$10,1),AB29*AC$8*IF(AND($A29=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B29=\"Small business\",AC$11,IF($B29=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AC$12,IF($D29=\"Small business medium rebalancing\",AC$14,1)))*IF($C29=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AD28*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A29=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B29=\"Small business\",AD$11,IF($B29=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AD$12,IF($D29=\"Small business medium rebalancing\",AD$14,1)))*IF($C29=\"Resi discount\",1+AD$10,1),AC29*AD$8*IF(AND($A29=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B29=\"Small business\",AD$11,IF($B29=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AD$12,IF($D29=\"Small business medium rebalancing\",AD$14,1)))*IF($C29=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AE28*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A29=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B29=\"Small business\",AE$11,IF($B29=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AE$12,IF($D29=\"Small business medium rebalancing\",AE$14,1)))*IF($C29=\"Resi discount\",1+AE$10,1),AD29*AE$8*IF(AND($A29=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B29=\"Small business\",AE$11,IF($B29=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AE$12,IF($D29=\"Small business medium rebalancing\",AE$14,1)))*IF($C29=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AF28*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A29=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B29=\"Small business\",AF$11,IF($B29=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AF$12,IF($D29=\"Small business medium rebalancing\",AF$14,1)))*IF($C29=\"Resi discount\",1+AF$10,1),AE29*AF$8*IF(AND($A29=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B29=\"Small business\",AF$11,IF($B29=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AF$12,IF($D29=\"Small business medium rebalancing\",AF$14,1)))*IF($C29=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AG28*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A29=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B29=\"Small business\",AG$11,IF($B29=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AG$12,IF($D29=\"Small business medium rebalancing\",AG$14,1)))*IF($C29=\"Resi discount\",1+AG$10,1),AF29*AG$8*IF(AND($A29=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B29=\"Small business\",AG$11,IF($B29=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AG$12,IF($D29=\"Small business medium rebalancing\",AG$14,1)))*IF($C29=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AH28*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A29=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B29=\"Small business\",AH$11,IF($B29=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AH$12,IF($D29=\"Small business medium rebalancing\",AH$14,1)))*IF($C29=\"Resi discount\",1+AH$10,1),AG29*AH$8*IF(AND($A29=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B29=\"Small business\",AH$11,IF($B29=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AH$12,IF($D29=\"Small business medium rebalancing\",AH$14,1)))*IF($C29=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AI28*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A29=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B29=\"Small business\",AI$11,IF($B29=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AI$12,IF($D29=\"Small business medium rebalancing\",AI$14,1)))*IF($C29=\"Resi discount\",1+AI$10,1),AH29*AI$8*IF(AND($A29=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B29=\"Small business\",AI$11,IF($B29=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AI$12,IF($D29=\"Small business medium rebalancing\",AI$14,1)))*IF($C29=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AJ28*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A29=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B29=\"Small business\",AJ$11,IF($B29=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AJ$12,IF($D29=\"Small business medium rebalancing\",AJ$14,1)))*IF($C29=\"Resi discount\",1+AJ$10,1),AI29*AJ$8*IF(AND($A29=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B29=\"Small business\",AJ$11,IF($B29=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AJ$12,IF($D29=\"Small business medium rebalancing\",AJ$14,1)))*IF($C29=\"Resi discount\",1+AJ$10,1)))","v":44.821941580369284},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AK28*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A29=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B29=\"Small business\",AK$11,IF($B29=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AK$12,IF($D29=\"Small business medium rebalancing\",AK$14,1)))*IF($C29=\"Resi discount\",1+AK$10,1),AJ29*AK$8*IF(AND($A29=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B29=\"Small business\",AK$11,IF($B29=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AK$12,IF($D29=\"Small business medium rebalancing\",AK$14,1)))*IF($C29=\"Resi discount\",1+AK$10,1)))","v":46.043011262990397},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AL28*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A29=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B29=\"Small business\",AL$11,IF($B29=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AL$12,IF($D29=\"Small business medium rebalancing\",AL$14,1)))*IF($C29=\"Resi discount\",1+AL$10,1),AK29*AL$8*IF(AND($A29=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B29=\"Small business\",AL$11,IF($B29=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AL$12,IF($D29=\"Small business medium rebalancing\",AL$14,1)))*IF($C29=\"Resi discount\",1+AL$10,1)))","v":47.362581602984967},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AM28*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A29=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B29=\"Small business\",AM$11,IF($B29=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AM$12,IF($D29=\"Small business medium rebalancing\",AM$14,1)))*IF($C29=\"Resi discount\",1+AM$10,1),AL29*AM$8*IF(AND($A29=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B29=\"Small business\",AM$11,IF($B29=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AM$12,IF($D29=\"Small business medium rebalancing\",AM$14,1)))*IF($C29=\"Resi discount\",1+AM$10,1)))","v":48.806950747486098},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AN28*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A29=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B29=\"Small business\",AN$11,IF($B29=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AN$12,IF($D29=\"Small business medium rebalancing\",AN$14,1)))*IF($C29=\"Resi discount\",1+AN$10,1),AM29*AN$8*IF(AND($A29=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B29=\"Small business\",AN$11,IF($B29=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AN$12,IF($D29=\"Small business medium rebalancing\",AN$14,1)))*IF($C29=\"Resi discount\",1+AN$10,1)))","v":49.974053452931578},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AO28*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A29=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B29=\"Small business\",AO$11,IF($B29=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AO$12,IF($D29=\"Small business medium rebalancing\",AO$14,1)))*IF($C29=\"Resi discount\",1+AO$10,1),AN29*AO$8*IF(AND($A29=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B29=\"Small business\",AO$11,IF($B29=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AO$12,IF($D29=\"Small business medium rebalancing\",AO$14,1)))*IF($C29=\"Resi discount\",1+AO$10,1)))","v":39.220898333338276},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AP28*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A29=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B29=\"Small business\",AP$11,IF($B29=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AP$12,IF($D29=\"Small business medium rebalancing\",AP$14,1)))*IF($C29=\"Resi discount\",1+AP$10,1),AO29*AP$8*IF(AND($A29=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B29=\"Small business\",AP$11,IF($B29=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AP$12,IF($D29=\"Small business medium rebalancing\",AP$14,1)))*IF($C29=\"Resi discount\",1+AP$10,1)))","v":40.289380603213431},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AQ28*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A29=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B29=\"Small business\",AQ$11,IF($B29=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AQ$12,IF($D29=\"Small business medium rebalancing\",AQ$14,1)))*IF($C29=\"Resi discount\",1+AQ$10,1),AP29*AQ$8*IF(AND($A29=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B29=\"Small business\",AQ$11,IF($B29=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AQ$12,IF($D29=\"Small business medium rebalancing\",AQ$14,1)))*IF($C29=\"Resi discount\",1+AQ$10,1)))","v":41.444054683001241},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AR28*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A29=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B29=\"Small business\",AR$11,IF($B29=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AR$12,IF($D29=\"Small business medium rebalancing\",AR$14,1)))*IF($C29=\"Resi discount\",1+AR$10,1),AQ29*AR$8*IF(AND($A29=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B29=\"Small business\",AR$11,IF($B29=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AR$12,IF($D29=\"Small business medium rebalancing\",AR$14,1)))*IF($C29=\"Resi discount\",1+AR$10,1)))","v":42.707932448553024},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AS28*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A29=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B29=\"Small business\",AS$11,IF($B29=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AS$12,IF($D29=\"Small business medium rebalancing\",AS$14,1)))*IF($C29=\"Resi discount\",1+AS$10,1),AR29*AS$8*IF(AND($A29=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B29=\"Small business\",AS$11,IF($B29=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AS$12,IF($D29=\"Small business medium rebalancing\",AS$14,1)))*IF($C29=\"Resi discount\",1+AS$10,1)))","v":43.729191567209533},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AT28*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A29=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B29=\"Small business\",AT$11,IF($B29=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AT$12,IF($D29=\"Small business medium rebalancing\",AT$14,1)))*IF($C29=\"Resi discount\",1+AT$10,1),AS29*AT$8*IF(AND($A29=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B29=\"Small business\",AT$11,IF($B29=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AT$12,IF($D29=\"Small business medium rebalancing\",AT$14,1)))*IF($C29=\"Resi discount\",1+AT$10,1)))","v":34.32578954775915},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AU28*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A29=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B29=\"Small business\",AU$11,IF($B29=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AU$12,IF($D29=\"Small business medium rebalancing\",AU$14,1)))*IF($C29=\"Resi discount\",1+AU$10,1),AT29*AU$8*IF(AND($A29=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B29=\"Small business\",AU$11,IF($B29=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AU$12,IF($D29=\"Small business medium rebalancing\",AU$14,1)))*IF($C29=\"Resi discount\",1+AU$10,1)))","v":35.26091594949358},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AV28*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A29=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B29=\"Small business\",AV$11,IF($B29=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AV$12,IF($D29=\"Small business medium rebalancing\",AV$14,1)))*IF($C29=\"Resi discount\",1+AV$10,1),AU29*AV$8*IF(AND($A29=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B29=\"Small business\",AV$11,IF($B29=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AV$12,IF($D29=\"Small business medium rebalancing\",AV$14,1)))*IF($C29=\"Resi discount\",1+AV$10,1)))","v":36.271476674599626},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AW28*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A29=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B29=\"Small business\",AW$11,IF($B29=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AW$12,IF($D29=\"Small business medium rebalancing\",AW$14,1)))*IF($C29=\"Resi discount\",1+AW$10,1),AV29*AW$8*IF(AND($A29=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B29=\"Small business\",AW$11,IF($B29=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AW$12,IF($D29=\"Small business medium rebalancing\",AW$14,1)))*IF($C29=\"Resi discount\",1+AW$10,1)))","v":37.377611516940696},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AX28*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A29=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B29=\"Small business\",AX$11,IF($B29=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AX$12,IF($D29=\"Small business medium rebalancing\",AX$14,1)))*IF($C29=\"Resi discount\",1+AX$10,1),AW29*AX$8*IF(AND($A29=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B29=\"Small business\",AX$11,IF($B29=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AX$12,IF($D29=\"Small business medium rebalancing\",AX$14,1)))*IF($C29=\"Resi discount\",1+AX$10,1)))","v":38.271408626909889},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AY28*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A29=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B29=\"Small business\",AY$11,IF($B29=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AY$12,IF($D29=\"Small business medium rebalancing\",AY$14,1)))*IF($C29=\"Resi discount\",1+AY$10,1),AX29*AY$8*IF(AND($A29=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B29=\"Small business\",AY$11,IF($B29=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AY$12,IF($D29=\"Small business medium rebalancing\",AY$14,1)))*IF($C29=\"Resi discount\",1+AY$10,1)))","v":3.8228995317402439},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),AZ28*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A29=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B29=\"Small business\",AZ$11,IF($B29=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AZ$12,IF($D29=\"Small business medium rebalancing\",AZ$14,1)))*IF($C29=\"Resi discount\",1+AZ$10,1),AY29*AZ$8*IF(AND($A29=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B29=\"Small business\",AZ$11,IF($B29=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",AZ$12,IF($D29=\"Small business medium rebalancing\",AZ$14,1)))*IF($C29=\"Resi discount\",1+AZ$10,1)))","v":3.9270455493674441},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BA28*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A29=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B29=\"Small business\",BA$11,IF($B29=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BA$12,IF($D29=\"Small business medium rebalancing\",BA$14,1)))*IF($C29=\"Resi discount\",1+BA$10,1),AZ29*BA$8*IF(AND($A29=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B29=\"Small business\",BA$11,IF($B29=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BA$12,IF($D29=\"Small business medium rebalancing\",BA$14,1)))*IF($C29=\"Resi discount\",1+BA$10,1)))","v":4.0395927674708423},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BB28*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A29=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B29=\"Small business\",BB$11,IF($B29=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BB$12,IF($D29=\"Small business medium rebalancing\",BB$14,1)))*IF($C29=\"Resi discount\",1+BB$10,1),BA29*BB$8*IF(AND($A29=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B29=\"Small business\",BB$11,IF($B29=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BB$12,IF($D29=\"Small business medium rebalancing\",BB$14,1)))*IF($C29=\"Resi discount\",1+BB$10,1)))","v":4.1627841762203417},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BC28*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A29=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B29=\"Small business\",BC$11,IF($B29=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BC$12,IF($D29=\"Small business medium rebalancing\",BC$14,1)))*IF($C29=\"Resi discount\",1+BC$10,1),BB29*BC$8*IF(AND($A29=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B29=\"Small business\",BC$11,IF($B29=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BC$12,IF($D29=\"Small business medium rebalancing\",BC$14,1)))*IF($C29=\"Resi discount\",1+BC$10,1)))","v":4.2623273068573786},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BD28*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A29=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B29=\"Small business\",BD$11,IF($B29=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BD$12,IF($D29=\"Small business medium rebalancing\",BD$14,1)))*IF($C29=\"Resi discount\",1+BD$10,1),BC29*BD$8*IF(AND($A29=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B29=\"Small business\",BD$11,IF($B29=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BD$12,IF($D29=\"Small business medium rebalancing\",BD$14,1)))*IF($C29=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BE28*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A29=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B29=\"Small business\",BE$11,IF($B29=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BE$12,IF($D29=\"Small business medium rebalancing\",BE$14,1)))*IF($C29=\"Resi discount\",1+BE$10,1),BD29*BE$8*IF(AND($A29=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B29=\"Small business\",BE$11,IF($B29=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BE$12,IF($D29=\"Small business medium rebalancing\",BE$14,1)))*IF($C29=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BF28*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A29=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B29=\"Small business\",BF$11,IF($B29=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BF$12,IF($D29=\"Small business medium rebalancing\",BF$14,1)))*IF($C29=\"Resi discount\",1+BF$10,1),BE29*BF$8*IF(AND($A29=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B29=\"Small business\",BF$11,IF($B29=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BF$12,IF($D29=\"Small business medium rebalancing\",BF$14,1)))*IF($C29=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BG28*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A29=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B29=\"Small business\",BG$11,IF($B29=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BG$12,IF($D29=\"Small business medium rebalancing\",BG$14,1)))*IF($C29=\"Resi discount\",1+BG$10,1),BF29*BG$8*IF(AND($A29=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B29=\"Small business\",BG$11,IF($B29=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BG$12,IF($D29=\"Small business medium rebalancing\",BG$14,1)))*IF($C29=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BH28*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A29=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B29=\"Small business\",BH$11,IF($B29=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BH$12,IF($D29=\"Small business medium rebalancing\",BH$14,1)))*IF($C29=\"Resi discount\",1+BH$10,1),BG29*BH$8*IF(AND($A29=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B29=\"Small business\",BH$11,IF($B29=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BH$12,IF($D29=\"Small business medium rebalancing\",BH$14,1)))*IF($C29=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BI28*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A29=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B29=\"Small business\",BI$11,IF($B29=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BI$12,IF($D29=\"Small business medium rebalancing\",BI$14,1)))*IF($C29=\"Resi discount\",1+BI$10,1),BH29*BI$8*IF(AND($A29=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B29=\"Small business\",BI$11,IF($B29=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BI$12,IF($D29=\"Small business medium rebalancing\",BI$14,1)))*IF($C29=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BJ28*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A29=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B29=\"Small business\",BJ$11,IF($B29=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BJ$12,IF($D29=\"Small business medium rebalancing\",BJ$14,1)))*IF($C29=\"Resi discount\",1+BJ$10,1),BI29*BJ$8*IF(AND($A29=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B29=\"Small business\",BJ$11,IF($B29=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BJ$12,IF($D29=\"Small business medium rebalancing\",BJ$14,1)))*IF($C29=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BK28*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A29=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B29=\"Small business\",BK$11,IF($B29=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BK$12,IF($D29=\"Small business medium rebalancing\",BK$14,1)))*IF($C29=\"Resi discount\",1+BK$10,1),BJ29*BK$8*IF(AND($A29=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B29=\"Small business\",BK$11,IF($B29=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BK$12,IF($D29=\"Small business medium rebalancing\",BK$14,1)))*IF($C29=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BL28*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A29=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B29=\"Small business\",BL$11,IF($B29=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BL$12,IF($D29=\"Small business medium rebalancing\",BL$14,1)))*IF($C29=\"Resi discount\",1+BL$10,1),BK29*BL$8*IF(AND($A29=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B29=\"Small business\",BL$11,IF($B29=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BL$12,IF($D29=\"Small business medium rebalancing\",BL$14,1)))*IF($C29=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BM28*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A29=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B29=\"Small business\",BM$11,IF($B29=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BM$12,IF($D29=\"Small business medium rebalancing\",BM$14,1)))*IF($C29=\"Resi discount\",1+BM$10,1),BL29*BM$8*IF(AND($A29=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B29=\"Small business\",BM$11,IF($B29=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BM$12,IF($D29=\"Small business medium rebalancing\",BM$14,1)))*IF($C29=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BN28*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A29=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B29=\"Small business\",BN$11,IF($B29=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BN$12,IF($D29=\"Small business medium rebalancing\",BN$14,1)))*IF($C29=\"Resi discount\",1+BN$10,1),BM29*BN$8*IF(AND($A29=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B29=\"Small business\",BN$11,IF($B29=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BN$12,IF($D29=\"Small business medium rebalancing\",BN$14,1)))*IF($C29=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BO28*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A29=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B29=\"Small business\",BO$11,IF($B29=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BO$12,IF($D29=\"Small business medium rebalancing\",BO$14,1)))*IF($C29=\"Resi discount\",1+BO$10,1),BN29*BO$8*IF(AND($A29=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B29=\"Small business\",BO$11,IF($B29=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BO$12,IF($D29=\"Small business medium rebalancing\",BO$14,1)))*IF($C29=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BP28*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A29=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B29=\"Small business\",BP$11,IF($B29=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BP$12,IF($D29=\"Small business medium rebalancing\",BP$14,1)))*IF($C29=\"Resi discount\",1+BP$10,1),BO29*BP$8*IF(AND($A29=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B29=\"Small business\",BP$11,IF($B29=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BP$12,IF($D29=\"Small business medium rebalancing\",BP$14,1)))*IF($C29=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BQ28*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A29=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B29=\"Small business\",BQ$11,IF($B29=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BQ$12,IF($D29=\"Small business medium rebalancing\",BQ$14,1)))*IF($C29=\"Resi discount\",1+BQ$10,1),BP29*BQ$8*IF(AND($A29=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B29=\"Small business\",BQ$11,IF($B29=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BQ$12,IF($D29=\"Small business medium rebalancing\",BQ$14,1)))*IF($C29=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BR28*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A29=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B29=\"Small business\",BR$11,IF($B29=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BR$12,IF($D29=\"Small business medium rebalancing\",BR$14,1)))*IF($C29=\"Resi discount\",1+BR$10,1),BQ29*BR$8*IF(AND($A29=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B29=\"Small business\",BR$11,IF($B29=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BR$12,IF($D29=\"Small business medium rebalancing\",BR$14,1)))*IF($C29=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BS28*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A29=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B29=\"Small business\",BS$11,IF($B29=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BS$12,IF($D29=\"Small business medium rebalancing\",BS$14,1)))*IF($C29=\"Resi discount\",1+BS$10,1),BR29*BS$8*IF(AND($A29=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B29=\"Small business\",BS$11,IF($B29=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BS$12,IF($D29=\"Small business medium rebalancing\",BS$14,1)))*IF($C29=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BT28*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A29=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B29=\"Small business\",BT$11,IF($B29=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BT$12,IF($D29=\"Small business medium rebalancing\",BT$14,1)))*IF($C29=\"Resi discount\",1+BT$10,1),BS29*BT$8*IF(AND($A29=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B29=\"Small business\",BT$11,IF($B29=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BT$12,IF($D29=\"Small business medium rebalancing\",BT$14,1)))*IF($C29=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BU28*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A29=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B29=\"Small business\",BU$11,IF($B29=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BU$12,IF($D29=\"Small business medium rebalancing\",BU$14,1)))*IF($C29=\"Resi discount\",1+BU$10,1),BT29*BU$8*IF(AND($A29=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B29=\"Small business\",BU$11,IF($B29=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BU$12,IF($D29=\"Small business medium rebalancing\",BU$14,1)))*IF($C29=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BV28*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A29=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B29=\"Small business\",BV$11,IF($B29=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BV$12,IF($D29=\"Small business medium rebalancing\",BV$14,1)))*IF($C29=\"Resi discount\",1+BV$10,1),BU29*BV$8*IF(AND($A29=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B29=\"Small business\",BV$11,IF($B29=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BV$12,IF($D29=\"Small business medium rebalancing\",BV$14,1)))*IF($C29=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BW28*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A29=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B29=\"Small business\",BW$11,IF($B29=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BW$12,IF($D29=\"Small business medium rebalancing\",BW$14,1)))*IF($C29=\"Resi discount\",1+BW$10,1),BV29*BW$8*IF(AND($A29=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B29=\"Small business\",BW$11,IF($B29=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BW$12,IF($D29=\"Small business medium rebalancing\",BW$14,1)))*IF($C29=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BX28*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A29=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B29=\"Small business\",BX$11,IF($B29=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BX$12,IF($D29=\"Small business medium rebalancing\",BX$14,1)))*IF($C29=\"Resi discount\",1+BX$10,1),BW29*BX$8*IF(AND($A29=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B29=\"Small business\",BX$11,IF($B29=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BX$12,IF($D29=\"Small business medium rebalancing\",BX$14,1)))*IF($C29=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BY28*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A29=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B29=\"Small business\",BY$11,IF($B29=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BY$12,IF($D29=\"Small business medium rebalancing\",BY$14,1)))*IF($C29=\"Resi discount\",1+BY$10,1),BX29*BY$8*IF(AND($A29=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B29=\"Small business\",BY$11,IF($B29=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BY$12,IF($D29=\"Small business medium rebalancing\",BY$14,1)))*IF($C29=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),BZ28*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A29=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B29=\"Small business\",BZ$11,IF($B29=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BZ$12,IF($D29=\"Small business medium rebalancing\",BZ$14,1)))*IF($C29=\"Resi discount\",1+BZ$10,1),BY29*BZ$8*IF(AND($A29=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B29=\"Small business\",BZ$11,IF($B29=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",BZ$12,IF($D29=\"Small business medium rebalancing\",BZ$14,1)))*IF($C29=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CA28*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A29=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B29=\"Small business\",CA$11,IF($B29=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CA$12,IF($D29=\"Small business medium rebalancing\",CA$14,1)))*IF($C29=\"Resi discount\",1+CA$10,1),BZ29*CA$8*IF(AND($A29=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B29=\"Small business\",CA$11,IF($B29=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CA$12,IF($D29=\"Small business medium rebalancing\",CA$14,1)))*IF($C29=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CB28*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A29=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B29=\"Small business\",CB$11,IF($B29=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CB$12,IF($D29=\"Small business medium rebalancing\",CB$14,1)))*IF($C29=\"Resi discount\",1+CB$10,1),CA29*CB$8*IF(AND($A29=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B29=\"Small business\",CB$11,IF($B29=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CB$12,IF($D29=\"Small business medium rebalancing\",CB$14,1)))*IF($C29=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CC28*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A29=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B29=\"Small business\",CC$11,IF($B29=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CC$12,IF($D29=\"Small business medium rebalancing\",CC$14,1)))*IF($C29=\"Resi discount\",1+CC$10,1),CB29*CC$8*IF(AND($A29=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B29=\"Small business\",CC$11,IF($B29=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CC$12,IF($D29=\"Small business medium rebalancing\",CC$14,1)))*IF($C29=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CD28*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A29=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B29=\"Small business\",CD$11,IF($B29=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CD$12,IF($D29=\"Small business medium rebalancing\",CD$14,1)))*IF($C29=\"Resi discount\",1+CD$10,1),CC29*CD$8*IF(AND($A29=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B29=\"Small business\",CD$11,IF($B29=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CD$12,IF($D29=\"Small business medium rebalancing\",CD$14,1)))*IF($C29=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CE28*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A29=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B29=\"Small business\",CE$11,IF($B29=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CE$12,IF($D29=\"Small business medium rebalancing\",CE$14,1)))*IF($C29=\"Resi discount\",1+CE$10,1),CD29*CE$8*IF(AND($A29=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B29=\"Small business\",CE$11,IF($B29=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CE$12,IF($D29=\"Small business medium rebalancing\",CE$14,1)))*IF($C29=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CF28*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A29=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B29=\"Small business\",CF$11,IF($B29=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CF$12,IF($D29=\"Small business medium rebalancing\",CF$14,1)))*IF($C29=\"Resi discount\",1+CF$10,1),CE29*CF$8*IF(AND($A29=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B29=\"Small business\",CF$11,IF($B29=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CF$12,IF($D29=\"Small business medium rebalancing\",CF$14,1)))*IF($C29=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CG28*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A29=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B29=\"Small business\",CG$11,IF($B29=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CG$12,IF($D29=\"Small business medium rebalancing\",CG$14,1)))*IF($C29=\"Resi discount\",1+CG$10,1),CF29*CG$8*IF(AND($A29=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B29=\"Small business\",CG$11,IF($B29=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CG$12,IF($D29=\"Small business medium rebalancing\",CG$14,1)))*IF($C29=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CH28*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A29=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B29=\"Small business\",CH$11,IF($B29=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CH$12,IF($D29=\"Small business medium rebalancing\",CH$14,1)))*IF($C29=\"Resi discount\",1+CH$10,1),CG29*CH$8*IF(AND($A29=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B29=\"Small business\",CH$11,IF($B29=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CH$12,IF($D29=\"Small business medium rebalancing\",CH$14,1)))*IF($C29=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CI28*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A29=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B29=\"Small business\",CI$11,IF($B29=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CI$12,IF($D29=\"Small business medium rebalancing\",CI$14,1)))*IF($C29=\"Resi discount\",1+CI$10,1),CH29*CI$8*IF(AND($A29=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B29=\"Small business\",CI$11,IF($B29=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CI$12,IF($D29=\"Small business medium rebalancing\",CI$14,1)))*IF($C29=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CJ28*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A29=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B29=\"Small business\",CJ$11,IF($B29=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CJ$12,IF($D29=\"Small business medium rebalancing\",CJ$14,1)))*IF($C29=\"Resi discount\",1+CJ$10,1),CI29*CJ$8*IF(AND($A29=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B29=\"Small business\",CJ$11,IF($B29=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CJ$12,IF($D29=\"Small business medium rebalancing\",CJ$14,1)))*IF($C29=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CK28*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A29=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B29=\"Small business\",CK$11,IF($B29=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CK$12,IF($D29=\"Small business medium rebalancing\",CK$14,1)))*IF($C29=\"Resi discount\",1+CK$10,1),CJ29*CK$8*IF(AND($A29=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B29=\"Small business\",CK$11,IF($B29=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CK$12,IF($D29=\"Small business medium rebalancing\",CK$14,1)))*IF($C29=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CL28*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A29=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B29=\"Small business\",CL$11,IF($B29=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CL$12,IF($D29=\"Small business medium rebalancing\",CL$14,1)))*IF($C29=\"Resi discount\",1+CL$10,1),CK29*CL$8*IF(AND($A29=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B29=\"Small business\",CL$11,IF($B29=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CL$12,IF($D29=\"Small business medium rebalancing\",CL$14,1)))*IF($C29=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CM28*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A29=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B29=\"Small business\",CM$11,IF($B29=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CM$12,IF($D29=\"Small business medium rebalancing\",CM$14,1)))*IF($C29=\"Resi discount\",1+CM$10,1),CL29*CM$8*IF(AND($A29=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B29=\"Small business\",CM$11,IF($B29=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CM$12,IF($D29=\"Small business medium rebalancing\",CM$14,1)))*IF($C29=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CN28*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A29=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B29=\"Small business\",CN$11,IF($B29=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CN$12,IF($D29=\"Small business medium rebalancing\",CN$14,1)))*IF($C29=\"Resi discount\",1+CN$10,1),CM29*CN$8*IF(AND($A29=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B29=\"Small business\",CN$11,IF($B29=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CN$12,IF($D29=\"Small business medium rebalancing\",CN$14,1)))*IF($C29=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CO28*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A29=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B29=\"Small business\",CO$11,IF($B29=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CO$12,IF($D29=\"Small business medium rebalancing\",CO$14,1)))*IF($C29=\"Resi discount\",1+CO$10,1),CN29*CO$8*IF(AND($A29=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B29=\"Small business\",CO$11,IF($B29=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CO$12,IF($D29=\"Small business medium rebalancing\",CO$14,1)))*IF($C29=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CP28*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A29=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B29=\"Small business\",CP$11,IF($B29=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CP$12,IF($D29=\"Small business medium rebalancing\",CP$14,1)))*IF($C29=\"Resi discount\",1+CP$10,1),CO29*CP$8*IF(AND($A29=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B29=\"Small business\",CP$11,IF($B29=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CP$12,IF($D29=\"Small business medium rebalancing\",CP$14,1)))*IF($C29=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E29=\"NAT56\",$E29=\"NAT75\")),CQ28*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E29,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A29=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B29=\"Small business\",CQ$11,IF($B29=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CQ$12,IF($D29=\"Small business medium rebalancing\",CQ$14,1)))*IF($C29=\"Resi discount\",1+CQ$10,1),CP29*CQ$8*IF(AND($A29=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B29=\"Small business\",CQ$11,IF($B29=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D29=\"Small business rebalancing\",CQ$12,IF($D29=\"Small business medium rebalancing\",CQ$14,1)))*IF($C29=\"Resi discount\",1+CQ$10,1)))","v":0}]
["Residential",null,null,null,{"$f":"'Admin|Lists'!$B$18","v":"NEE30"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),F29*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A30=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B30=\"Small business\",F$11,IF($B30=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",F$12,IF($D30=\"Small business medium rebalancing\",F$14,1)))*IF($C30=\"Resi discount\",1+F$10,1),E30*F$8*IF(AND($A30=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B30=\"Small business\",F$11,IF($B30=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",F$12,IF($D30=\"Small business medium rebalancing\",F$14,1)))*IF($C30=\"Resi discount\",1+F$10,1)))","v":0},{"$f":"IF(AND(G$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),G29*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A30=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B30=\"Small business\",G$11,IF($B30=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",G$12,IF($D30=\"Small business medium rebalancing\",G$14,1)))*IF($C30=\"Resi discount\",1+G$10,1),F30*G$8*IF(AND($A30=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B30=\"Small business\",G$11,IF($B30=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",G$12,IF($D30=\"Small business medium rebalancing\",G$14,1)))*IF($C30=\"Resi discount\",1+G$10,1)))","v":0},{"$f":"IF(AND(H$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),H29*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A30=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B30=\"Small business\",H$11,IF($B30=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",H$12,IF($D30=\"Small business medium rebalancing\",H$14,1)))*IF($C30=\"Resi discount\",1+H$10,1),G30*H$8*IF(AND($A30=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B30=\"Small business\",H$11,IF($B30=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",H$12,IF($D30=\"Small business medium rebalancing\",H$14,1)))*IF($C30=\"Resi discount\",1+H$10,1)))","v":0},{"$f":"IF(AND(I$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),I29*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A30=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B30=\"Small business\",I$11,IF($B30=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",I$12,IF($D30=\"Small business medium rebalancing\",I$14,1)))*IF($C30=\"Resi discount\",1+I$10,1),H30*I$8*IF(AND($A30=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B30=\"Small business\",I$11,IF($B30=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",I$12,IF($D30=\"Small business medium rebalancing\",I$14,1)))*IF($C30=\"Resi discount\",1+I$10,1)))","v":0},{"$f":"IF(AND(J$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),J29*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A30=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B30=\"Small business\",J$11,IF($B30=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",J$12,IF($D30=\"Small business medium rebalancing\",J$14,1)))*IF($C30=\"Resi discount\",1+J$10,1),I30*J$8*IF(AND($A30=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B30=\"Small business\",J$11,IF($B30=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",J$12,IF($D30=\"Small business medium rebalancing\",J$14,1)))*IF($C30=\"Resi discount\",1+J$10,1)))","v":0},{"$f":"IF(AND(K$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),K29*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A30=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B30=\"Small business\",K$11,IF($B30=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",K$12,IF($D30=\"Small business medium rebalancing\",K$14,1)))*IF($C30=\"Resi discount\",1+K$10,1),J30*K$8*IF(AND($A30=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B30=\"Small business\",K$11,IF($B30=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",K$12,IF($D30=\"Small business medium rebalancing\",K$14,1)))*IF($C30=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),L29*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A30=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B30=\"Small business\",L$11,IF($B30=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",L$12,IF($D30=\"Small business medium rebalancing\",L$14,1)))*IF($C30=\"Resi discount\",1+L$10,1),K30*L$8*IF(AND($A30=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B30=\"Small business\",L$11,IF($B30=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",L$12,IF($D30=\"Small business medium rebalancing\",L$14,1)))*IF($C30=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),M29*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A30=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B30=\"Small business\",M$11,IF($B30=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",M$12,IF($D30=\"Small business medium rebalancing\",M$14,1)))*IF($C30=\"Resi discount\",1+M$10,1),L30*M$8*IF(AND($A30=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B30=\"Small business\",M$11,IF($B30=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",M$12,IF($D30=\"Small business medium rebalancing\",M$14,1)))*IF($C30=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),N29*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A30=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B30=\"Small business\",N$11,IF($B30=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",N$12,IF($D30=\"Small business medium rebalancing\",N$14,1)))*IF($C30=\"Resi discount\",1+N$10,1),M30*N$8*IF(AND($A30=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B30=\"Small business\",N$11,IF($B30=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",N$12,IF($D30=\"Small business medium rebalancing\",N$14,1)))*IF($C30=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),O29*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A30=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B30=\"Small business\",O$11,IF($B30=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",O$12,IF($D30=\"Small business medium rebalancing\",O$14,1)))*IF($C30=\"Resi discount\",1+O$10,1),N30*O$8*IF(AND($A30=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B30=\"Small business\",O$11,IF($B30=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",O$12,IF($D30=\"Small business medium rebalancing\",O$14,1)))*IF($C30=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),P29*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A30=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B30=\"Small business\",P$11,IF($B30=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",P$12,IF($D30=\"Small business medium rebalancing\",P$14,1)))*IF($C30=\"Resi discount\",1+P$10,1),O30*P$8*IF(AND($A30=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B30=\"Small business\",P$11,IF($B30=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",P$12,IF($D30=\"Small business medium rebalancing\",P$14,1)))*IF($C30=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),Q29*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A30=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B30=\"Small business\",Q$11,IF($B30=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",Q$12,IF($D30=\"Small business medium rebalancing\",Q$14,1)))*IF($C30=\"Resi discount\",1+Q$10,1),P30*Q$8*IF(AND($A30=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B30=\"Small business\",Q$11,IF($B30=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",Q$12,IF($D30=\"Small business medium rebalancing\",Q$14,1)))*IF($C30=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),R29*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A30=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B30=\"Small business\",R$11,IF($B30=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",R$12,IF($D30=\"Small business medium rebalancing\",R$14,1)))*IF($C30=\"Resi discount\",1+R$10,1),Q30*R$8*IF(AND($A30=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B30=\"Small business\",R$11,IF($B30=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",R$12,IF($D30=\"Small business medium rebalancing\",R$14,1)))*IF($C30=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),S29*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A30=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B30=\"Small business\",S$11,IF($B30=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",S$12,IF($D30=\"Small business medium rebalancing\",S$14,1)))*IF($C30=\"Resi discount\",1+S$10,1),R30*S$8*IF(AND($A30=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B30=\"Small business\",S$11,IF($B30=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",S$12,IF($D30=\"Small business medium rebalancing\",S$14,1)))*IF($C30=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),T29*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A30=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B30=\"Small business\",T$11,IF($B30=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",T$12,IF($D30=\"Small business medium rebalancing\",T$14,1)))*IF($C30=\"Resi discount\",1+T$10,1),S30*T$8*IF(AND($A30=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B30=\"Small business\",T$11,IF($B30=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",T$12,IF($D30=\"Small business medium rebalancing\",T$14,1)))*IF($C30=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),U29*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A30=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B30=\"Small business\",U$11,IF($B30=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",U$12,IF($D30=\"Small business medium rebalancing\",U$14,1)))*IF($C30=\"Resi discount\",1+U$10,1),T30*U$8*IF(AND($A30=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B30=\"Small business\",U$11,IF($B30=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",U$12,IF($D30=\"Small business medium rebalancing\",U$14,1)))*IF($C30=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),V29*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A30=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B30=\"Small business\",V$11,IF($B30=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",V$12,IF($D30=\"Small business medium rebalancing\",V$14,1)))*IF($C30=\"Resi discount\",1+V$10,1),U30*V$8*IF(AND($A30=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B30=\"Small business\",V$11,IF($B30=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",V$12,IF($D30=\"Small business medium rebalancing\",V$14,1)))*IF($C30=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),W29*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A30=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B30=\"Small business\",W$11,IF($B30=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",W$12,IF($D30=\"Small business medium rebalancing\",W$14,1)))*IF($C30=\"Resi discount\",1+W$10,1),V30*W$8*IF(AND($A30=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B30=\"Small business\",W$11,IF($B30=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",W$12,IF($D30=\"Small business medium rebalancing\",W$14,1)))*IF($C30=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),X29*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A30=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B30=\"Small business\",X$11,IF($B30=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",X$12,IF($D30=\"Small business medium rebalancing\",X$14,1)))*IF($C30=\"Resi discount\",1+X$10,1),W30*X$8*IF(AND($A30=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B30=\"Small business\",X$11,IF($B30=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",X$12,IF($D30=\"Small business medium rebalancing\",X$14,1)))*IF($C30=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),Y29*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A30=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B30=\"Small business\",Y$11,IF($B30=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",Y$12,IF($D30=\"Small business medium rebalancing\",Y$14,1)))*IF($C30=\"Resi discount\",1+Y$10,1),X30*Y$8*IF(AND($A30=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B30=\"Small business\",Y$11,IF($B30=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",Y$12,IF($D30=\"Small business medium rebalancing\",Y$14,1)))*IF($C30=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),Z29*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A30=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B30=\"Small business\",Z$11,IF($B30=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",Z$12,IF($D30=\"Small business medium rebalancing\",Z$14,1)))*IF($C30=\"Resi discount\",1+Z$10,1),Y30*Z$8*IF(AND($A30=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B30=\"Small business\",Z$11,IF($B30=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",Z$12,IF($D30=\"Small business medium rebalancing\",Z$14,1)))*IF($C30=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AA29*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A30=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B30=\"Small business\",AA$11,IF($B30=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AA$12,IF($D30=\"Small business medium rebalancing\",AA$14,1)))*IF($C30=\"Resi discount\",1+AA$10,1),Z30*AA$8*IF(AND($A30=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B30=\"Small business\",AA$11,IF($B30=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AA$12,IF($D30=\"Small business medium rebalancing\",AA$14,1)))*IF($C30=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AB29*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A30=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B30=\"Small business\",AB$11,IF($B30=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AB$12,IF($D30=\"Small business medium rebalancing\",AB$14,1)))*IF($C30=\"Resi discount\",1+AB$10,1),AA30*AB$8*IF(AND($A30=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B30=\"Small business\",AB$11,IF($B30=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AB$12,IF($D30=\"Small business medium rebalancing\",AB$14,1)))*IF($C30=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AC29*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A30=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B30=\"Small business\",AC$11,IF($B30=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AC$12,IF($D30=\"Small business medium rebalancing\",AC$14,1)))*IF($C30=\"Resi discount\",1+AC$10,1),AB30*AC$8*IF(AND($A30=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B30=\"Small business\",AC$11,IF($B30=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AC$12,IF($D30=\"Small business medium rebalancing\",AC$14,1)))*IF($C30=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AD29*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A30=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B30=\"Small business\",AD$11,IF($B30=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AD$12,IF($D30=\"Small business medium rebalancing\",AD$14,1)))*IF($C30=\"Resi discount\",1+AD$10,1),AC30*AD$8*IF(AND($A30=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B30=\"Small business\",AD$11,IF($B30=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AD$12,IF($D30=\"Small business medium rebalancing\",AD$14,1)))*IF($C30=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AE29*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A30=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B30=\"Small business\",AE$11,IF($B30=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AE$12,IF($D30=\"Small business medium rebalancing\",AE$14,1)))*IF($C30=\"Resi discount\",1+AE$10,1),AD30*AE$8*IF(AND($A30=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B30=\"Small business\",AE$11,IF($B30=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AE$12,IF($D30=\"Small business medium rebalancing\",AE$14,1)))*IF($C30=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AF29*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A30=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B30=\"Small business\",AF$11,IF($B30=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AF$12,IF($D30=\"Small business medium rebalancing\",AF$14,1)))*IF($C30=\"Resi discount\",1+AF$10,1),AE30*AF$8*IF(AND($A30=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B30=\"Small business\",AF$11,IF($B30=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AF$12,IF($D30=\"Small business medium rebalancing\",AF$14,1)))*IF($C30=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AG29*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A30=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B30=\"Small business\",AG$11,IF($B30=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AG$12,IF($D30=\"Small business medium rebalancing\",AG$14,1)))*IF($C30=\"Resi discount\",1+AG$10,1),AF30*AG$8*IF(AND($A30=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B30=\"Small business\",AG$11,IF($B30=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AG$12,IF($D30=\"Small business medium rebalancing\",AG$14,1)))*IF($C30=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AH29*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A30=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B30=\"Small business\",AH$11,IF($B30=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AH$12,IF($D30=\"Small business medium rebalancing\",AH$14,1)))*IF($C30=\"Resi discount\",1+AH$10,1),AG30*AH$8*IF(AND($A30=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B30=\"Small business\",AH$11,IF($B30=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AH$12,IF($D30=\"Small business medium rebalancing\",AH$14,1)))*IF($C30=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AI29*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A30=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B30=\"Small business\",AI$11,IF($B30=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AI$12,IF($D30=\"Small business medium rebalancing\",AI$14,1)))*IF($C30=\"Resi discount\",1+AI$10,1),AH30*AI$8*IF(AND($A30=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B30=\"Small business\",AI$11,IF($B30=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AI$12,IF($D30=\"Small business medium rebalancing\",AI$14,1)))*IF($C30=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AJ29*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A30=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B30=\"Small business\",AJ$11,IF($B30=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AJ$12,IF($D30=\"Small business medium rebalancing\",AJ$14,1)))*IF($C30=\"Resi discount\",1+AJ$10,1),AI30*AJ$8*IF(AND($A30=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B30=\"Small business\",AJ$11,IF($B30=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AJ$12,IF($D30=\"Small business medium rebalancing\",AJ$14,1)))*IF($C30=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AK29*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A30=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B30=\"Small business\",AK$11,IF($B30=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AK$12,IF($D30=\"Small business medium rebalancing\",AK$14,1)))*IF($C30=\"Resi discount\",1+AK$10,1),AJ30*AK$8*IF(AND($A30=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B30=\"Small business\",AK$11,IF($B30=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AK$12,IF($D30=\"Small business medium rebalancing\",AK$14,1)))*IF($C30=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AL29*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A30=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B30=\"Small business\",AL$11,IF($B30=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AL$12,IF($D30=\"Small business medium rebalancing\",AL$14,1)))*IF($C30=\"Resi discount\",1+AL$10,1),AK30*AL$8*IF(AND($A30=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B30=\"Small business\",AL$11,IF($B30=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AL$12,IF($D30=\"Small business medium rebalancing\",AL$14,1)))*IF($C30=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AM29*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A30=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B30=\"Small business\",AM$11,IF($B30=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AM$12,IF($D30=\"Small business medium rebalancing\",AM$14,1)))*IF($C30=\"Resi discount\",1+AM$10,1),AL30*AM$8*IF(AND($A30=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B30=\"Small business\",AM$11,IF($B30=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AM$12,IF($D30=\"Small business medium rebalancing\",AM$14,1)))*IF($C30=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AN29*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A30=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B30=\"Small business\",AN$11,IF($B30=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AN$12,IF($D30=\"Small business medium rebalancing\",AN$14,1)))*IF($C30=\"Resi discount\",1+AN$10,1),AM30*AN$8*IF(AND($A30=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B30=\"Small business\",AN$11,IF($B30=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AN$12,IF($D30=\"Small business medium rebalancing\",AN$14,1)))*IF($C30=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AO29*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A30=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B30=\"Small business\",AO$11,IF($B30=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AO$12,IF($D30=\"Small business medium rebalancing\",AO$14,1)))*IF($C30=\"Resi discount\",1+AO$10,1),AN30*AO$8*IF(AND($A30=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B30=\"Small business\",AO$11,IF($B30=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AO$12,IF($D30=\"Small business medium rebalancing\",AO$14,1)))*IF($C30=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AP29*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A30=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B30=\"Small business\",AP$11,IF($B30=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AP$12,IF($D30=\"Small business medium rebalancing\",AP$14,1)))*IF($C30=\"Resi discount\",1+AP$10,1),AO30*AP$8*IF(AND($A30=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B30=\"Small business\",AP$11,IF($B30=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AP$12,IF($D30=\"Small business medium rebalancing\",AP$14,1)))*IF($C30=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AQ29*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A30=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B30=\"Small business\",AQ$11,IF($B30=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AQ$12,IF($D30=\"Small business medium rebalancing\",AQ$14,1)))*IF($C30=\"Resi discount\",1+AQ$10,1),AP30*AQ$8*IF(AND($A30=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B30=\"Small business\",AQ$11,IF($B30=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AQ$12,IF($D30=\"Small business medium rebalancing\",AQ$14,1)))*IF($C30=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AR29*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A30=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B30=\"Small business\",AR$11,IF($B30=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AR$12,IF($D30=\"Small business medium rebalancing\",AR$14,1)))*IF($C30=\"Resi discount\",1+AR$10,1),AQ30*AR$8*IF(AND($A30=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B30=\"Small business\",AR$11,IF($B30=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AR$12,IF($D30=\"Small business medium rebalancing\",AR$14,1)))*IF($C30=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AS29*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A30=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B30=\"Small business\",AS$11,IF($B30=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AS$12,IF($D30=\"Small business medium rebalancing\",AS$14,1)))*IF($C30=\"Resi discount\",1+AS$10,1),AR30*AS$8*IF(AND($A30=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B30=\"Small business\",AS$11,IF($B30=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AS$12,IF($D30=\"Small business medium rebalancing\",AS$14,1)))*IF($C30=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AT29*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A30=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B30=\"Small business\",AT$11,IF($B30=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AT$12,IF($D30=\"Small business medium rebalancing\",AT$14,1)))*IF($C30=\"Resi discount\",1+AT$10,1),AS30*AT$8*IF(AND($A30=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B30=\"Small business\",AT$11,IF($B30=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AT$12,IF($D30=\"Small business medium rebalancing\",AT$14,1)))*IF($C30=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AU29*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A30=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B30=\"Small business\",AU$11,IF($B30=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AU$12,IF($D30=\"Small business medium rebalancing\",AU$14,1)))*IF($C30=\"Resi discount\",1+AU$10,1),AT30*AU$8*IF(AND($A30=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B30=\"Small business\",AU$11,IF($B30=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AU$12,IF($D30=\"Small business medium rebalancing\",AU$14,1)))*IF($C30=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AV29*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A30=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B30=\"Small business\",AV$11,IF($B30=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AV$12,IF($D30=\"Small business medium rebalancing\",AV$14,1)))*IF($C30=\"Resi discount\",1+AV$10,1),AU30*AV$8*IF(AND($A30=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B30=\"Small business\",AV$11,IF($B30=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AV$12,IF($D30=\"Small business medium rebalancing\",AV$14,1)))*IF($C30=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AW29*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A30=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B30=\"Small business\",AW$11,IF($B30=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AW$12,IF($D30=\"Small business medium rebalancing\",AW$14,1)))*IF($C30=\"Resi discount\",1+AW$10,1),AV30*AW$8*IF(AND($A30=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B30=\"Small business\",AW$11,IF($B30=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AW$12,IF($D30=\"Small business medium rebalancing\",AW$14,1)))*IF($C30=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AX29*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A30=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B30=\"Small business\",AX$11,IF($B30=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AX$12,IF($D30=\"Small business medium rebalancing\",AX$14,1)))*IF($C30=\"Resi discount\",1+AX$10,1),AW30*AX$8*IF(AND($A30=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B30=\"Small business\",AX$11,IF($B30=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AX$12,IF($D30=\"Small business medium rebalancing\",AX$14,1)))*IF($C30=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AY29*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A30=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B30=\"Small business\",AY$11,IF($B30=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AY$12,IF($D30=\"Small business medium rebalancing\",AY$14,1)))*IF($C30=\"Resi discount\",1+AY$10,1),AX30*AY$8*IF(AND($A30=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B30=\"Small business\",AY$11,IF($B30=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AY$12,IF($D30=\"Small business medium rebalancing\",AY$14,1)))*IF($C30=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),AZ29*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A30=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B30=\"Small business\",AZ$11,IF($B30=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AZ$12,IF($D30=\"Small business medium rebalancing\",AZ$14,1)))*IF($C30=\"Resi discount\",1+AZ$10,1),AY30*AZ$8*IF(AND($A30=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B30=\"Small business\",AZ$11,IF($B30=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",AZ$12,IF($D30=\"Small business medium rebalancing\",AZ$14,1)))*IF($C30=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BA29*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A30=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B30=\"Small business\",BA$11,IF($B30=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BA$12,IF($D30=\"Small business medium rebalancing\",BA$14,1)))*IF($C30=\"Resi discount\",1+BA$10,1),AZ30*BA$8*IF(AND($A30=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B30=\"Small business\",BA$11,IF($B30=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BA$12,IF($D30=\"Small business medium rebalancing\",BA$14,1)))*IF($C30=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BB29*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A30=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B30=\"Small business\",BB$11,IF($B30=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BB$12,IF($D30=\"Small business medium rebalancing\",BB$14,1)))*IF($C30=\"Resi discount\",1+BB$10,1),BA30*BB$8*IF(AND($A30=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B30=\"Small business\",BB$11,IF($B30=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BB$12,IF($D30=\"Small business medium rebalancing\",BB$14,1)))*IF($C30=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BC29*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A30=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B30=\"Small business\",BC$11,IF($B30=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BC$12,IF($D30=\"Small business medium rebalancing\",BC$14,1)))*IF($C30=\"Resi discount\",1+BC$10,1),BB30*BC$8*IF(AND($A30=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B30=\"Small business\",BC$11,IF($B30=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BC$12,IF($D30=\"Small business medium rebalancing\",BC$14,1)))*IF($C30=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BD29*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A30=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B30=\"Small business\",BD$11,IF($B30=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BD$12,IF($D30=\"Small business medium rebalancing\",BD$14,1)))*IF($C30=\"Resi discount\",1+BD$10,1),BC30*BD$8*IF(AND($A30=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B30=\"Small business\",BD$11,IF($B30=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BD$12,IF($D30=\"Small business medium rebalancing\",BD$14,1)))*IF($C30=\"Resi discount\",1+BD$10,1)))","v":3.8856500414027977},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BE29*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A30=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B30=\"Small business\",BE$11,IF($B30=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BE$12,IF($D30=\"Small business medium rebalancing\",BE$14,1)))*IF($C30=\"Resi discount\",1+BE$10,1),BD30*BE$8*IF(AND($A30=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B30=\"Small business\",BE$11,IF($B30=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BE$12,IF($D30=\"Small business medium rebalancing\",BE$14,1)))*IF($C30=\"Resi discount\",1+BE$10,1)))","v":3.9877073164343999},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BF29*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A30=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B30=\"Small business\",BF$11,IF($B30=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BF$12,IF($D30=\"Small business medium rebalancing\",BF$14,1)))*IF($C30=\"Resi discount\",1+BF$10,1),BE30*BF$8*IF(AND($A30=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B30=\"Small business\",BF$11,IF($B30=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BF$12,IF($D30=\"Small business medium rebalancing\",BF$14,1)))*IF($C30=\"Resi discount\",1+BF$10,1)))","v":4.0977673688732486},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BG29*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A30=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B30=\"Small business\",BG$11,IF($B30=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BG$12,IF($D30=\"Small business medium rebalancing\",BG$14,1)))*IF($C30=\"Resi discount\",1+BG$10,1),BF30*BG$8*IF(AND($A30=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B30=\"Small business\",BG$11,IF($B30=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BG$12,IF($D30=\"Small business medium rebalancing\",BG$14,1)))*IF($C30=\"Resi discount\",1+BG$10,1)))","v":4.2178349825888191},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BH29*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A30=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B30=\"Small business\",BH$11,IF($B30=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BH$12,IF($D30=\"Small business medium rebalancing\",BH$14,1)))*IF($C30=\"Resi discount\",1+BH$10,1),BG30*BH$8*IF(AND($A30=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B30=\"Small business\",BH$11,IF($B30=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BH$12,IF($D30=\"Small business medium rebalancing\",BH$14,1)))*IF($C30=\"Resi discount\",1+BH$10,1)))","v":4.3064964807647392},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BI29*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A30=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B30=\"Small business\",BI$11,IF($B30=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BI$12,IF($D30=\"Small business medium rebalancing\",BI$14,1)))*IF($C30=\"Resi discount\",1+BI$10,1),BH30*BI$8*IF(AND($A30=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B30=\"Small business\",BI$11,IF($B30=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BI$12,IF($D30=\"Small business medium rebalancing\",BI$14,1)))*IF($C30=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BJ29*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A30=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B30=\"Small business\",BJ$11,IF($B30=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BJ$12,IF($D30=\"Small business medium rebalancing\",BJ$14,1)))*IF($C30=\"Resi discount\",1+BJ$10,1),BI30*BJ$8*IF(AND($A30=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B30=\"Small business\",BJ$11,IF($B30=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BJ$12,IF($D30=\"Small business medium rebalancing\",BJ$14,1)))*IF($C30=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BK29*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A30=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B30=\"Small business\",BK$11,IF($B30=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BK$12,IF($D30=\"Small business medium rebalancing\",BK$14,1)))*IF($C30=\"Resi discount\",1+BK$10,1),BJ30*BK$8*IF(AND($A30=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B30=\"Small business\",BK$11,IF($B30=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BK$12,IF($D30=\"Small business medium rebalancing\",BK$14,1)))*IF($C30=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BL29*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A30=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B30=\"Small business\",BL$11,IF($B30=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BL$12,IF($D30=\"Small business medium rebalancing\",BL$14,1)))*IF($C30=\"Resi discount\",1+BL$10,1),BK30*BL$8*IF(AND($A30=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B30=\"Small business\",BL$11,IF($B30=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BL$12,IF($D30=\"Small business medium rebalancing\",BL$14,1)))*IF($C30=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BM29*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A30=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B30=\"Small business\",BM$11,IF($B30=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BM$12,IF($D30=\"Small business medium rebalancing\",BM$14,1)))*IF($C30=\"Resi discount\",1+BM$10,1),BL30*BM$8*IF(AND($A30=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B30=\"Small business\",BM$11,IF($B30=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BM$12,IF($D30=\"Small business medium rebalancing\",BM$14,1)))*IF($C30=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BN29*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A30=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B30=\"Small business\",BN$11,IF($B30=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BN$12,IF($D30=\"Small business medium rebalancing\",BN$14,1)))*IF($C30=\"Resi discount\",1+BN$10,1),BM30*BN$8*IF(AND($A30=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B30=\"Small business\",BN$11,IF($B30=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BN$12,IF($D30=\"Small business medium rebalancing\",BN$14,1)))*IF($C30=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BO29*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A30=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B30=\"Small business\",BO$11,IF($B30=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BO$12,IF($D30=\"Small business medium rebalancing\",BO$14,1)))*IF($C30=\"Resi discount\",1+BO$10,1),BN30*BO$8*IF(AND($A30=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B30=\"Small business\",BO$11,IF($B30=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BO$12,IF($D30=\"Small business medium rebalancing\",BO$14,1)))*IF($C30=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BP29*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A30=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B30=\"Small business\",BP$11,IF($B30=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BP$12,IF($D30=\"Small business medium rebalancing\",BP$14,1)))*IF($C30=\"Resi discount\",1+BP$10,1),BO30*BP$8*IF(AND($A30=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B30=\"Small business\",BP$11,IF($B30=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BP$12,IF($D30=\"Small business medium rebalancing\",BP$14,1)))*IF($C30=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BQ29*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A30=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B30=\"Small business\",BQ$11,IF($B30=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BQ$12,IF($D30=\"Small business medium rebalancing\",BQ$14,1)))*IF($C30=\"Resi discount\",1+BQ$10,1),BP30*BQ$8*IF(AND($A30=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B30=\"Small business\",BQ$11,IF($B30=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BQ$12,IF($D30=\"Small business medium rebalancing\",BQ$14,1)))*IF($C30=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BR29*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A30=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B30=\"Small business\",BR$11,IF($B30=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BR$12,IF($D30=\"Small business medium rebalancing\",BR$14,1)))*IF($C30=\"Resi discount\",1+BR$10,1),BQ30*BR$8*IF(AND($A30=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B30=\"Small business\",BR$11,IF($B30=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BR$12,IF($D30=\"Small business medium rebalancing\",BR$14,1)))*IF($C30=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BS29*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A30=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B30=\"Small business\",BS$11,IF($B30=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BS$12,IF($D30=\"Small business medium rebalancing\",BS$14,1)))*IF($C30=\"Resi discount\",1+BS$10,1),BR30*BS$8*IF(AND($A30=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B30=\"Small business\",BS$11,IF($B30=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BS$12,IF($D30=\"Small business medium rebalancing\",BS$14,1)))*IF($C30=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BT29*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A30=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B30=\"Small business\",BT$11,IF($B30=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BT$12,IF($D30=\"Small business medium rebalancing\",BT$14,1)))*IF($C30=\"Resi discount\",1+BT$10,1),BS30*BT$8*IF(AND($A30=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B30=\"Small business\",BT$11,IF($B30=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BT$12,IF($D30=\"Small business medium rebalancing\",BT$14,1)))*IF($C30=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BU29*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A30=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B30=\"Small business\",BU$11,IF($B30=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BU$12,IF($D30=\"Small business medium rebalancing\",BU$14,1)))*IF($C30=\"Resi discount\",1+BU$10,1),BT30*BU$8*IF(AND($A30=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B30=\"Small business\",BU$11,IF($B30=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BU$12,IF($D30=\"Small business medium rebalancing\",BU$14,1)))*IF($C30=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BV29*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A30=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B30=\"Small business\",BV$11,IF($B30=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BV$12,IF($D30=\"Small business medium rebalancing\",BV$14,1)))*IF($C30=\"Resi discount\",1+BV$10,1),BU30*BV$8*IF(AND($A30=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B30=\"Small business\",BV$11,IF($B30=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BV$12,IF($D30=\"Small business medium rebalancing\",BV$14,1)))*IF($C30=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BW29*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A30=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B30=\"Small business\",BW$11,IF($B30=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BW$12,IF($D30=\"Small business medium rebalancing\",BW$14,1)))*IF($C30=\"Resi discount\",1+BW$10,1),BV30*BW$8*IF(AND($A30=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B30=\"Small business\",BW$11,IF($B30=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BW$12,IF($D30=\"Small business medium rebalancing\",BW$14,1)))*IF($C30=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BX29*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A30=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B30=\"Small business\",BX$11,IF($B30=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BX$12,IF($D30=\"Small business medium rebalancing\",BX$14,1)))*IF($C30=\"Resi discount\",1+BX$10,1),BW30*BX$8*IF(AND($A30=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B30=\"Small business\",BX$11,IF($B30=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BX$12,IF($D30=\"Small business medium rebalancing\",BX$14,1)))*IF($C30=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BY29*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A30=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B30=\"Small business\",BY$11,IF($B30=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BY$12,IF($D30=\"Small business medium rebalancing\",BY$14,1)))*IF($C30=\"Resi discount\",1+BY$10,1),BX30*BY$8*IF(AND($A30=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B30=\"Small business\",BY$11,IF($B30=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BY$12,IF($D30=\"Small business medium rebalancing\",BY$14,1)))*IF($C30=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),BZ29*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A30=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B30=\"Small business\",BZ$11,IF($B30=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BZ$12,IF($D30=\"Small business medium rebalancing\",BZ$14,1)))*IF($C30=\"Resi discount\",1+BZ$10,1),BY30*BZ$8*IF(AND($A30=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B30=\"Small business\",BZ$11,IF($B30=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",BZ$12,IF($D30=\"Small business medium rebalancing\",BZ$14,1)))*IF($C30=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CA29*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A30=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B30=\"Small business\",CA$11,IF($B30=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CA$12,IF($D30=\"Small business medium rebalancing\",CA$14,1)))*IF($C30=\"Resi discount\",1+CA$10,1),BZ30*CA$8*IF(AND($A30=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B30=\"Small business\",CA$11,IF($B30=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CA$12,IF($D30=\"Small business medium rebalancing\",CA$14,1)))*IF($C30=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CB29*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A30=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B30=\"Small business\",CB$11,IF($B30=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CB$12,IF($D30=\"Small business medium rebalancing\",CB$14,1)))*IF($C30=\"Resi discount\",1+CB$10,1),CA30*CB$8*IF(AND($A30=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B30=\"Small business\",CB$11,IF($B30=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CB$12,IF($D30=\"Small business medium rebalancing\",CB$14,1)))*IF($C30=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CC29*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A30=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B30=\"Small business\",CC$11,IF($B30=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CC$12,IF($D30=\"Small business medium rebalancing\",CC$14,1)))*IF($C30=\"Resi discount\",1+CC$10,1),CB30*CC$8*IF(AND($A30=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B30=\"Small business\",CC$11,IF($B30=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CC$12,IF($D30=\"Small business medium rebalancing\",CC$14,1)))*IF($C30=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CD29*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A30=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B30=\"Small business\",CD$11,IF($B30=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CD$12,IF($D30=\"Small business medium rebalancing\",CD$14,1)))*IF($C30=\"Resi discount\",1+CD$10,1),CC30*CD$8*IF(AND($A30=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B30=\"Small business\",CD$11,IF($B30=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CD$12,IF($D30=\"Small business medium rebalancing\",CD$14,1)))*IF($C30=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CE29*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A30=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B30=\"Small business\",CE$11,IF($B30=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CE$12,IF($D30=\"Small business medium rebalancing\",CE$14,1)))*IF($C30=\"Resi discount\",1+CE$10,1),CD30*CE$8*IF(AND($A30=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B30=\"Small business\",CE$11,IF($B30=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CE$12,IF($D30=\"Small business medium rebalancing\",CE$14,1)))*IF($C30=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CF29*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A30=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B30=\"Small business\",CF$11,IF($B30=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CF$12,IF($D30=\"Small business medium rebalancing\",CF$14,1)))*IF($C30=\"Resi discount\",1+CF$10,1),CE30*CF$8*IF(AND($A30=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B30=\"Small business\",CF$11,IF($B30=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CF$12,IF($D30=\"Small business medium rebalancing\",CF$14,1)))*IF($C30=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CG29*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A30=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B30=\"Small business\",CG$11,IF($B30=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CG$12,IF($D30=\"Small business medium rebalancing\",CG$14,1)))*IF($C30=\"Resi discount\",1+CG$10,1),CF30*CG$8*IF(AND($A30=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B30=\"Small business\",CG$11,IF($B30=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CG$12,IF($D30=\"Small business medium rebalancing\",CG$14,1)))*IF($C30=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CH29*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A30=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B30=\"Small business\",CH$11,IF($B30=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CH$12,IF($D30=\"Small business medium rebalancing\",CH$14,1)))*IF($C30=\"Resi discount\",1+CH$10,1),CG30*CH$8*IF(AND($A30=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B30=\"Small business\",CH$11,IF($B30=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CH$12,IF($D30=\"Small business medium rebalancing\",CH$14,1)))*IF($C30=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CI29*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A30=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B30=\"Small business\",CI$11,IF($B30=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CI$12,IF($D30=\"Small business medium rebalancing\",CI$14,1)))*IF($C30=\"Resi discount\",1+CI$10,1),CH30*CI$8*IF(AND($A30=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B30=\"Small business\",CI$11,IF($B30=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CI$12,IF($D30=\"Small business medium rebalancing\",CI$14,1)))*IF($C30=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CJ29*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A30=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B30=\"Small business\",CJ$11,IF($B30=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CJ$12,IF($D30=\"Small business medium rebalancing\",CJ$14,1)))*IF($C30=\"Resi discount\",1+CJ$10,1),CI30*CJ$8*IF(AND($A30=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B30=\"Small business\",CJ$11,IF($B30=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CJ$12,IF($D30=\"Small business medium rebalancing\",CJ$14,1)))*IF($C30=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CK29*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A30=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B30=\"Small business\",CK$11,IF($B30=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CK$12,IF($D30=\"Small business medium rebalancing\",CK$14,1)))*IF($C30=\"Resi discount\",1+CK$10,1),CJ30*CK$8*IF(AND($A30=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B30=\"Small business\",CK$11,IF($B30=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CK$12,IF($D30=\"Small business medium rebalancing\",CK$14,1)))*IF($C30=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CL29*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A30=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B30=\"Small business\",CL$11,IF($B30=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CL$12,IF($D30=\"Small business medium rebalancing\",CL$14,1)))*IF($C30=\"Resi discount\",1+CL$10,1),CK30*CL$8*IF(AND($A30=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B30=\"Small business\",CL$11,IF($B30=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CL$12,IF($D30=\"Small business medium rebalancing\",CL$14,1)))*IF($C30=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CM29*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A30=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B30=\"Small business\",CM$11,IF($B30=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CM$12,IF($D30=\"Small business medium rebalancing\",CM$14,1)))*IF($C30=\"Resi discount\",1+CM$10,1),CL30*CM$8*IF(AND($A30=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B30=\"Small business\",CM$11,IF($B30=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CM$12,IF($D30=\"Small business medium rebalancing\",CM$14,1)))*IF($C30=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CN29*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A30=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B30=\"Small business\",CN$11,IF($B30=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CN$12,IF($D30=\"Small business medium rebalancing\",CN$14,1)))*IF($C30=\"Resi discount\",1+CN$10,1),CM30*CN$8*IF(AND($A30=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B30=\"Small business\",CN$11,IF($B30=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CN$12,IF($D30=\"Small business medium rebalancing\",CN$14,1)))*IF($C30=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CO29*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A30=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B30=\"Small business\",CO$11,IF($B30=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CO$12,IF($D30=\"Small business medium rebalancing\",CO$14,1)))*IF($C30=\"Resi discount\",1+CO$10,1),CN30*CO$8*IF(AND($A30=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B30=\"Small business\",CO$11,IF($B30=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CO$12,IF($D30=\"Small business medium rebalancing\",CO$14,1)))*IF($C30=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CP29*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A30=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B30=\"Small business\",CP$11,IF($B30=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CP$12,IF($D30=\"Small business medium rebalancing\",CP$14,1)))*IF($C30=\"Resi discount\",1+CP$10,1),CO30*CP$8*IF(AND($A30=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B30=\"Small business\",CP$11,IF($B30=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CP$12,IF($D30=\"Small business medium rebalancing\",CP$14,1)))*IF($C30=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E30=\"NAT56\",$E30=\"NAT75\")),CQ29*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E30,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A30=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B30=\"Small business\",CQ$11,IF($B30=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CQ$12,IF($D30=\"Small business medium rebalancing\",CQ$14,1)))*IF($C30=\"Resi discount\",1+CQ$10,1),CP30*CQ$8*IF(AND($A30=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B30=\"Small business\",CQ$11,IF($B30=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D30=\"Small business rebalancing\",CQ$12,IF($D30=\"Small business medium rebalancing\",CQ$14,1)))*IF($C30=\"Resi discount\",1+CQ$10,1)))","v":0}]
["Residential",null,null,null,{"$f":"'Admin|Lists'!$B$19","v":"NEE31"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),F30*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A31=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B31=\"Small business\",F$11,IF($B31=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",F$12,IF($D31=\"Small business medium rebalancing\",F$14,1)))*IF($C31=\"Resi discount\",1+F$10,1),E31*F$8*IF(AND($A31=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B31=\"Small business\",F$11,IF($B31=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",F$12,IF($D31=\"Small business medium rebalancing\",F$14,1)))*IF($C31=\"Resi discount\",1+F$10,1)))","v":0},{"$f":"IF(AND(G$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),G30*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A31=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B31=\"Small business\",G$11,IF($B31=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",G$12,IF($D31=\"Small business medium rebalancing\",G$14,1)))*IF($C31=\"Resi discount\",1+G$10,1),F31*G$8*IF(AND($A31=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B31=\"Small business\",G$11,IF($B31=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",G$12,IF($D31=\"Small business medium rebalancing\",G$14,1)))*IF($C31=\"Resi discount\",1+G$10,1)))","v":0},{"$f":"IF(AND(H$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),H30*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A31=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B31=\"Small business\",H$11,IF($B31=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",H$12,IF($D31=\"Small business medium rebalancing\",H$14,1)))*IF($C31=\"Resi discount\",1+H$10,1),G31*H$8*IF(AND($A31=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B31=\"Small business\",H$11,IF($B31=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",H$12,IF($D31=\"Small business medium rebalancing\",H$14,1)))*IF($C31=\"Resi discount\",1+H$10,1)))","v":0},{"$f":"IF(AND(I$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),I30*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A31=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B31=\"Small business\",I$11,IF($B31=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",I$12,IF($D31=\"Small business medium rebalancing\",I$14,1)))*IF($C31=\"Resi discount\",1+I$10,1),H31*I$8*IF(AND($A31=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B31=\"Small business\",I$11,IF($B31=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",I$12,IF($D31=\"Small business medium rebalancing\",I$14,1)))*IF($C31=\"Resi discount\",1+I$10,1)))","v":0},{"$f":"IF(AND(J$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),J30*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A31=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B31=\"Small business\",J$11,IF($B31=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",J$12,IF($D31=\"Small business medium rebalancing\",J$14,1)))*IF($C31=\"Resi discount\",1+J$10,1),I31*J$8*IF(AND($A31=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B31=\"Small business\",J$11,IF($B31=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",J$12,IF($D31=\"Small business medium rebalancing\",J$14,1)))*IF($C31=\"Resi discount\",1+J$10,1)))","v":0},{"$f":"IF(AND(K$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),K30*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A31=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B31=\"Small business\",K$11,IF($B31=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",K$12,IF($D31=\"Small business medium rebalancing\",K$14,1)))*IF($C31=\"Resi discount\",1+K$10,1),J31*K$8*IF(AND($A31=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B31=\"Small business\",K$11,IF($B31=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",K$12,IF($D31=\"Small business medium rebalancing\",K$14,1)))*IF($C31=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),L30*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A31=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B31=\"Small business\",L$11,IF($B31=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",L$12,IF($D31=\"Small business medium rebalancing\",L$14,1)))*IF($C31=\"Resi discount\",1+L$10,1),K31*L$8*IF(AND($A31=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B31=\"Small business\",L$11,IF($B31=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",L$12,IF($D31=\"Small business medium rebalancing\",L$14,1)))*IF($C31=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),M30*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A31=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B31=\"Small business\",M$11,IF($B31=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",M$12,IF($D31=\"Small business medium rebalancing\",M$14,1)))*IF($C31=\"Resi discount\",1+M$10,1),L31*M$8*IF(AND($A31=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B31=\"Small business\",M$11,IF($B31=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",M$12,IF($D31=\"Small business medium rebalancing\",M$14,1)))*IF($C31=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),N30*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A31=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B31=\"Small business\",N$11,IF($B31=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",N$12,IF($D31=\"Small business medium rebalancing\",N$14,1)))*IF($C31=\"Resi discount\",1+N$10,1),M31*N$8*IF(AND($A31=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B31=\"Small business\",N$11,IF($B31=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",N$12,IF($D31=\"Small business medium rebalancing\",N$14,1)))*IF($C31=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),O30*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A31=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B31=\"Small business\",O$11,IF($B31=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",O$12,IF($D31=\"Small business medium rebalancing\",O$14,1)))*IF($C31=\"Resi discount\",1+O$10,1),N31*O$8*IF(AND($A31=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B31=\"Small business\",O$11,IF($B31=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",O$12,IF($D31=\"Small business medium rebalancing\",O$14,1)))*IF($C31=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),P30*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A31=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B31=\"Small business\",P$11,IF($B31=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",P$12,IF($D31=\"Small business medium rebalancing\",P$14,1)))*IF($C31=\"Resi discount\",1+P$10,1),O31*P$8*IF(AND($A31=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B31=\"Small business\",P$11,IF($B31=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",P$12,IF($D31=\"Small business medium rebalancing\",P$14,1)))*IF($C31=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),Q30*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A31=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B31=\"Small business\",Q$11,IF($B31=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",Q$12,IF($D31=\"Small business medium rebalancing\",Q$14,1)))*IF($C31=\"Resi discount\",1+Q$10,1),P31*Q$8*IF(AND($A31=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B31=\"Small business\",Q$11,IF($B31=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",Q$12,IF($D31=\"Small business medium rebalancing\",Q$14,1)))*IF($C31=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),R30*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A31=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B31=\"Small business\",R$11,IF($B31=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",R$12,IF($D31=\"Small business medium rebalancing\",R$14,1)))*IF($C31=\"Resi discount\",1+R$10,1),Q31*R$8*IF(AND($A31=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B31=\"Small business\",R$11,IF($B31=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",R$12,IF($D31=\"Small business medium rebalancing\",R$14,1)))*IF($C31=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),S30*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A31=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B31=\"Small business\",S$11,IF($B31=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",S$12,IF($D31=\"Small business medium rebalancing\",S$14,1)))*IF($C31=\"Resi discount\",1+S$10,1),R31*S$8*IF(AND($A31=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B31=\"Small business\",S$11,IF($B31=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",S$12,IF($D31=\"Small business medium rebalancing\",S$14,1)))*IF($C31=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),T30*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A31=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B31=\"Small business\",T$11,IF($B31=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",T$12,IF($D31=\"Small business medium rebalancing\",T$14,1)))*IF($C31=\"Resi discount\",1+T$10,1),S31*T$8*IF(AND($A31=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B31=\"Small business\",T$11,IF($B31=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",T$12,IF($D31=\"Small business medium rebalancing\",T$14,1)))*IF($C31=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),U30*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A31=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B31=\"Small business\",U$11,IF($B31=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",U$12,IF($D31=\"Small business medium rebalancing\",U$14,1)))*IF($C31=\"Resi discount\",1+U$10,1),T31*U$8*IF(AND($A31=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B31=\"Small business\",U$11,IF($B31=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",U$12,IF($D31=\"Small business medium rebalancing\",U$14,1)))*IF($C31=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),V30*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A31=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B31=\"Small business\",V$11,IF($B31=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",V$12,IF($D31=\"Small business medium rebalancing\",V$14,1)))*IF($C31=\"Resi discount\",1+V$10,1),U31*V$8*IF(AND($A31=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B31=\"Small business\",V$11,IF($B31=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",V$12,IF($D31=\"Small business medium rebalancing\",V$14,1)))*IF($C31=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),W30*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A31=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B31=\"Small business\",W$11,IF($B31=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",W$12,IF($D31=\"Small business medium rebalancing\",W$14,1)))*IF($C31=\"Resi discount\",1+W$10,1),V31*W$8*IF(AND($A31=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B31=\"Small business\",W$11,IF($B31=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",W$12,IF($D31=\"Small business medium rebalancing\",W$14,1)))*IF($C31=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),X30*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A31=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B31=\"Small business\",X$11,IF($B31=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",X$12,IF($D31=\"Small business medium rebalancing\",X$14,1)))*IF($C31=\"Resi discount\",1+X$10,1),W31*X$8*IF(AND($A31=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B31=\"Small business\",X$11,IF($B31=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",X$12,IF($D31=\"Small business medium rebalancing\",X$14,1)))*IF($C31=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),Y30*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A31=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B31=\"Small business\",Y$11,IF($B31=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",Y$12,IF($D31=\"Small business medium rebalancing\",Y$14,1)))*IF($C31=\"Resi discount\",1+Y$10,1),X31*Y$8*IF(AND($A31=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B31=\"Small business\",Y$11,IF($B31=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",Y$12,IF($D31=\"Small business medium rebalancing\",Y$14,1)))*IF($C31=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),Z30*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A31=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B31=\"Small business\",Z$11,IF($B31=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",Z$12,IF($D31=\"Small business medium rebalancing\",Z$14,1)))*IF($C31=\"Resi discount\",1+Z$10,1),Y31*Z$8*IF(AND($A31=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B31=\"Small business\",Z$11,IF($B31=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",Z$12,IF($D31=\"Small business medium rebalancing\",Z$14,1)))*IF($C31=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AA30*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A31=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B31=\"Small business\",AA$11,IF($B31=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AA$12,IF($D31=\"Small business medium rebalancing\",AA$14,1)))*IF($C31=\"Resi discount\",1+AA$10,1),Z31*AA$8*IF(AND($A31=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B31=\"Small business\",AA$11,IF($B31=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AA$12,IF($D31=\"Small business medium rebalancing\",AA$14,1)))*IF($C31=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AB30*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A31=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B31=\"Small business\",AB$11,IF($B31=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AB$12,IF($D31=\"Small business medium rebalancing\",AB$14,1)))*IF($C31=\"Resi discount\",1+AB$10,1),AA31*AB$8*IF(AND($A31=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B31=\"Small business\",AB$11,IF($B31=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AB$12,IF($D31=\"Small business medium rebalancing\",AB$14,1)))*IF($C31=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AC30*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A31=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B31=\"Small business\",AC$11,IF($B31=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AC$12,IF($D31=\"Small business medium rebalancing\",AC$14,1)))*IF($C31=\"Resi discount\",1+AC$10,1),AB31*AC$8*IF(AND($A31=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B31=\"Small business\",AC$11,IF($B31=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AC$12,IF($D31=\"Small business medium rebalancing\",AC$14,1)))*IF($C31=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AD30*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A31=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B31=\"Small business\",AD$11,IF($B31=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AD$12,IF($D31=\"Small business medium rebalancing\",AD$14,1)))*IF($C31=\"Resi discount\",1+AD$10,1),AC31*AD$8*IF(AND($A31=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B31=\"Small business\",AD$11,IF($B31=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AD$12,IF($D31=\"Small business medium rebalancing\",AD$14,1)))*IF($C31=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AE30*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A31=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B31=\"Small business\",AE$11,IF($B31=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AE$12,IF($D31=\"Small business medium rebalancing\",AE$14,1)))*IF($C31=\"Resi discount\",1+AE$10,1),AD31*AE$8*IF(AND($A31=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B31=\"Small business\",AE$11,IF($B31=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AE$12,IF($D31=\"Small business medium rebalancing\",AE$14,1)))*IF($C31=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AF30*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A31=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B31=\"Small business\",AF$11,IF($B31=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AF$12,IF($D31=\"Small business medium rebalancing\",AF$14,1)))*IF($C31=\"Resi discount\",1+AF$10,1),AE31*AF$8*IF(AND($A31=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B31=\"Small business\",AF$11,IF($B31=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AF$12,IF($D31=\"Small business medium rebalancing\",AF$14,1)))*IF($C31=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AG30*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A31=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B31=\"Small business\",AG$11,IF($B31=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AG$12,IF($D31=\"Small business medium rebalancing\",AG$14,1)))*IF($C31=\"Resi discount\",1+AG$10,1),AF31*AG$8*IF(AND($A31=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B31=\"Small business\",AG$11,IF($B31=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AG$12,IF($D31=\"Small business medium rebalancing\",AG$14,1)))*IF($C31=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AH30*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A31=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B31=\"Small business\",AH$11,IF($B31=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AH$12,IF($D31=\"Small business medium rebalancing\",AH$14,1)))*IF($C31=\"Resi discount\",1+AH$10,1),AG31*AH$8*IF(AND($A31=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B31=\"Small business\",AH$11,IF($B31=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AH$12,IF($D31=\"Small business medium rebalancing\",AH$14,1)))*IF($C31=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AI30*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A31=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B31=\"Small business\",AI$11,IF($B31=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AI$12,IF($D31=\"Small business medium rebalancing\",AI$14,1)))*IF($C31=\"Resi discount\",1+AI$10,1),AH31*AI$8*IF(AND($A31=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B31=\"Small business\",AI$11,IF($B31=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AI$12,IF($D31=\"Small business medium rebalancing\",AI$14,1)))*IF($C31=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AJ30*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A31=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B31=\"Small business\",AJ$11,IF($B31=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AJ$12,IF($D31=\"Small business medium rebalancing\",AJ$14,1)))*IF($C31=\"Resi discount\",1+AJ$10,1),AI31*AJ$8*IF(AND($A31=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B31=\"Small business\",AJ$11,IF($B31=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AJ$12,IF($D31=\"Small business medium rebalancing\",AJ$14,1)))*IF($C31=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AK30*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A31=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B31=\"Small business\",AK$11,IF($B31=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AK$12,IF($D31=\"Small business medium rebalancing\",AK$14,1)))*IF($C31=\"Resi discount\",1+AK$10,1),AJ31*AK$8*IF(AND($A31=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B31=\"Small business\",AK$11,IF($B31=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AK$12,IF($D31=\"Small business medium rebalancing\",AK$14,1)))*IF($C31=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AL30*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A31=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B31=\"Small business\",AL$11,IF($B31=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AL$12,IF($D31=\"Small business medium rebalancing\",AL$14,1)))*IF($C31=\"Resi discount\",1+AL$10,1),AK31*AL$8*IF(AND($A31=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B31=\"Small business\",AL$11,IF($B31=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AL$12,IF($D31=\"Small business medium rebalancing\",AL$14,1)))*IF($C31=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AM30*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A31=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B31=\"Small business\",AM$11,IF($B31=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AM$12,IF($D31=\"Small business medium rebalancing\",AM$14,1)))*IF($C31=\"Resi discount\",1+AM$10,1),AL31*AM$8*IF(AND($A31=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B31=\"Small business\",AM$11,IF($B31=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AM$12,IF($D31=\"Small business medium rebalancing\",AM$14,1)))*IF($C31=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AN30*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A31=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B31=\"Small business\",AN$11,IF($B31=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AN$12,IF($D31=\"Small business medium rebalancing\",AN$14,1)))*IF($C31=\"Resi discount\",1+AN$10,1),AM31*AN$8*IF(AND($A31=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B31=\"Small business\",AN$11,IF($B31=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AN$12,IF($D31=\"Small business medium rebalancing\",AN$14,1)))*IF($C31=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AO30*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A31=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B31=\"Small business\",AO$11,IF($B31=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AO$12,IF($D31=\"Small business medium rebalancing\",AO$14,1)))*IF($C31=\"Resi discount\",1+AO$10,1),AN31*AO$8*IF(AND($A31=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B31=\"Small business\",AO$11,IF($B31=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AO$12,IF($D31=\"Small business medium rebalancing\",AO$14,1)))*IF($C31=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AP30*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A31=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B31=\"Small business\",AP$11,IF($B31=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AP$12,IF($D31=\"Small business medium rebalancing\",AP$14,1)))*IF($C31=\"Resi discount\",1+AP$10,1),AO31*AP$8*IF(AND($A31=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B31=\"Small business\",AP$11,IF($B31=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AP$12,IF($D31=\"Small business medium rebalancing\",AP$14,1)))*IF($C31=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AQ30*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A31=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B31=\"Small business\",AQ$11,IF($B31=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AQ$12,IF($D31=\"Small business medium rebalancing\",AQ$14,1)))*IF($C31=\"Resi discount\",1+AQ$10,1),AP31*AQ$8*IF(AND($A31=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B31=\"Small business\",AQ$11,IF($B31=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AQ$12,IF($D31=\"Small business medium rebalancing\",AQ$14,1)))*IF($C31=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AR30*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A31=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B31=\"Small business\",AR$11,IF($B31=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AR$12,IF($D31=\"Small business medium rebalancing\",AR$14,1)))*IF($C31=\"Resi discount\",1+AR$10,1),AQ31*AR$8*IF(AND($A31=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B31=\"Small business\",AR$11,IF($B31=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AR$12,IF($D31=\"Small business medium rebalancing\",AR$14,1)))*IF($C31=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AS30*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A31=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B31=\"Small business\",AS$11,IF($B31=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AS$12,IF($D31=\"Small business medium rebalancing\",AS$14,1)))*IF($C31=\"Resi discount\",1+AS$10,1),AR31*AS$8*IF(AND($A31=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B31=\"Small business\",AS$11,IF($B31=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AS$12,IF($D31=\"Small business medium rebalancing\",AS$14,1)))*IF($C31=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AT30*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A31=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B31=\"Small business\",AT$11,IF($B31=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AT$12,IF($D31=\"Small business medium rebalancing\",AT$14,1)))*IF($C31=\"Resi discount\",1+AT$10,1),AS31*AT$8*IF(AND($A31=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B31=\"Small business\",AT$11,IF($B31=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AT$12,IF($D31=\"Small business medium rebalancing\",AT$14,1)))*IF($C31=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AU30*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A31=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B31=\"Small business\",AU$11,IF($B31=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AU$12,IF($D31=\"Small business medium rebalancing\",AU$14,1)))*IF($C31=\"Resi discount\",1+AU$10,1),AT31*AU$8*IF(AND($A31=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B31=\"Small business\",AU$11,IF($B31=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AU$12,IF($D31=\"Small business medium rebalancing\",AU$14,1)))*IF($C31=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AV30*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A31=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B31=\"Small business\",AV$11,IF($B31=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AV$12,IF($D31=\"Small business medium rebalancing\",AV$14,1)))*IF($C31=\"Resi discount\",1+AV$10,1),AU31*AV$8*IF(AND($A31=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B31=\"Small business\",AV$11,IF($B31=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AV$12,IF($D31=\"Small business medium rebalancing\",AV$14,1)))*IF($C31=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AW30*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A31=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B31=\"Small business\",AW$11,IF($B31=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AW$12,IF($D31=\"Small business medium rebalancing\",AW$14,1)))*IF($C31=\"Resi discount\",1+AW$10,1),AV31*AW$8*IF(AND($A31=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B31=\"Small business\",AW$11,IF($B31=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AW$12,IF($D31=\"Small business medium rebalancing\",AW$14,1)))*IF($C31=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AX30*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A31=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B31=\"Small business\",AX$11,IF($B31=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AX$12,IF($D31=\"Small business medium rebalancing\",AX$14,1)))*IF($C31=\"Resi discount\",1+AX$10,1),AW31*AX$8*IF(AND($A31=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B31=\"Small business\",AX$11,IF($B31=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AX$12,IF($D31=\"Small business medium rebalancing\",AX$14,1)))*IF($C31=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AY30*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A31=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B31=\"Small business\",AY$11,IF($B31=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AY$12,IF($D31=\"Small business medium rebalancing\",AY$14,1)))*IF($C31=\"Resi discount\",1+AY$10,1),AX31*AY$8*IF(AND($A31=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B31=\"Small business\",AY$11,IF($B31=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AY$12,IF($D31=\"Small business medium rebalancing\",AY$14,1)))*IF($C31=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),AZ30*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A31=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B31=\"Small business\",AZ$11,IF($B31=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AZ$12,IF($D31=\"Small business medium rebalancing\",AZ$14,1)))*IF($C31=\"Resi discount\",1+AZ$10,1),AY31*AZ$8*IF(AND($A31=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B31=\"Small business\",AZ$11,IF($B31=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",AZ$12,IF($D31=\"Small business medium rebalancing\",AZ$14,1)))*IF($C31=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BA30*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A31=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B31=\"Small business\",BA$11,IF($B31=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BA$12,IF($D31=\"Small business medium rebalancing\",BA$14,1)))*IF($C31=\"Resi discount\",1+BA$10,1),AZ31*BA$8*IF(AND($A31=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B31=\"Small business\",BA$11,IF($B31=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BA$12,IF($D31=\"Small business medium rebalancing\",BA$14,1)))*IF($C31=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BB30*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A31=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B31=\"Small business\",BB$11,IF($B31=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BB$12,IF($D31=\"Small business medium rebalancing\",BB$14,1)))*IF($C31=\"Resi discount\",1+BB$10,1),BA31*BB$8*IF(AND($A31=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B31=\"Small business\",BB$11,IF($B31=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BB$12,IF($D31=\"Small business medium rebalancing\",BB$14,1)))*IF($C31=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BC30*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A31=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B31=\"Small business\",BC$11,IF($B31=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BC$12,IF($D31=\"Small business medium rebalancing\",BC$14,1)))*IF($C31=\"Resi discount\",1+BC$10,1),BB31*BC$8*IF(AND($A31=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B31=\"Small business\",BC$11,IF($B31=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BC$12,IF($D31=\"Small business medium rebalancing\",BC$14,1)))*IF($C31=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BD30*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A31=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B31=\"Small business\",BD$11,IF($B31=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BD$12,IF($D31=\"Small business medium rebalancing\",BD$14,1)))*IF($C31=\"Resi discount\",1+BD$10,1),BC31*BD$8*IF(AND($A31=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B31=\"Small business\",BD$11,IF($B31=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BD$12,IF($D31=\"Small business medium rebalancing\",BD$14,1)))*IF($C31=\"Resi discount\",1+BD$10,1)))","v":3.8856500414027977},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BE30*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A31=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B31=\"Small business\",BE$11,IF($B31=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BE$12,IF($D31=\"Small business medium rebalancing\",BE$14,1)))*IF($C31=\"Resi discount\",1+BE$10,1),BD31*BE$8*IF(AND($A31=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B31=\"Small business\",BE$11,IF($B31=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BE$12,IF($D31=\"Small business medium rebalancing\",BE$14,1)))*IF($C31=\"Resi discount\",1+BE$10,1)))","v":3.9877073164343999},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BF30*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A31=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B31=\"Small business\",BF$11,IF($B31=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BF$12,IF($D31=\"Small business medium rebalancing\",BF$14,1)))*IF($C31=\"Resi discount\",1+BF$10,1),BE31*BF$8*IF(AND($A31=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B31=\"Small business\",BF$11,IF($B31=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BF$12,IF($D31=\"Small business medium rebalancing\",BF$14,1)))*IF($C31=\"Resi discount\",1+BF$10,1)))","v":4.0977673688732486},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BG30*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A31=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B31=\"Small business\",BG$11,IF($B31=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BG$12,IF($D31=\"Small business medium rebalancing\",BG$14,1)))*IF($C31=\"Resi discount\",1+BG$10,1),BF31*BG$8*IF(AND($A31=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B31=\"Small business\",BG$11,IF($B31=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BG$12,IF($D31=\"Small business medium rebalancing\",BG$14,1)))*IF($C31=\"Resi discount\",1+BG$10,1)))","v":4.2178349825888191},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BH30*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A31=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B31=\"Small business\",BH$11,IF($B31=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BH$12,IF($D31=\"Small business medium rebalancing\",BH$14,1)))*IF($C31=\"Resi discount\",1+BH$10,1),BG31*BH$8*IF(AND($A31=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B31=\"Small business\",BH$11,IF($B31=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BH$12,IF($D31=\"Small business medium rebalancing\",BH$14,1)))*IF($C31=\"Resi discount\",1+BH$10,1)))","v":4.3064964807647392},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BI30*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A31=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B31=\"Small business\",BI$11,IF($B31=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BI$12,IF($D31=\"Small business medium rebalancing\",BI$14,1)))*IF($C31=\"Resi discount\",1+BI$10,1),BH31*BI$8*IF(AND($A31=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B31=\"Small business\",BI$11,IF($B31=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BI$12,IF($D31=\"Small business medium rebalancing\",BI$14,1)))*IF($C31=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BJ30*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A31=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B31=\"Small business\",BJ$11,IF($B31=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BJ$12,IF($D31=\"Small business medium rebalancing\",BJ$14,1)))*IF($C31=\"Resi discount\",1+BJ$10,1),BI31*BJ$8*IF(AND($A31=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B31=\"Small business\",BJ$11,IF($B31=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BJ$12,IF($D31=\"Small business medium rebalancing\",BJ$14,1)))*IF($C31=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BK30*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A31=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B31=\"Small business\",BK$11,IF($B31=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BK$12,IF($D31=\"Small business medium rebalancing\",BK$14,1)))*IF($C31=\"Resi discount\",1+BK$10,1),BJ31*BK$8*IF(AND($A31=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B31=\"Small business\",BK$11,IF($B31=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BK$12,IF($D31=\"Small business medium rebalancing\",BK$14,1)))*IF($C31=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BL30*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A31=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B31=\"Small business\",BL$11,IF($B31=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BL$12,IF($D31=\"Small business medium rebalancing\",BL$14,1)))*IF($C31=\"Resi discount\",1+BL$10,1),BK31*BL$8*IF(AND($A31=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B31=\"Small business\",BL$11,IF($B31=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BL$12,IF($D31=\"Small business medium rebalancing\",BL$14,1)))*IF($C31=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BM30*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A31=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B31=\"Small business\",BM$11,IF($B31=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BM$12,IF($D31=\"Small business medium rebalancing\",BM$14,1)))*IF($C31=\"Resi discount\",1+BM$10,1),BL31*BM$8*IF(AND($A31=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B31=\"Small business\",BM$11,IF($B31=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BM$12,IF($D31=\"Small business medium rebalancing\",BM$14,1)))*IF($C31=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BN30*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A31=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B31=\"Small business\",BN$11,IF($B31=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BN$12,IF($D31=\"Small business medium rebalancing\",BN$14,1)))*IF($C31=\"Resi discount\",1+BN$10,1),BM31*BN$8*IF(AND($A31=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B31=\"Small business\",BN$11,IF($B31=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BN$12,IF($D31=\"Small business medium rebalancing\",BN$14,1)))*IF($C31=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BO30*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A31=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B31=\"Small business\",BO$11,IF($B31=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BO$12,IF($D31=\"Small business medium rebalancing\",BO$14,1)))*IF($C31=\"Resi discount\",1+BO$10,1),BN31*BO$8*IF(AND($A31=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B31=\"Small business\",BO$11,IF($B31=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BO$12,IF($D31=\"Small business medium rebalancing\",BO$14,1)))*IF($C31=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BP30*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A31=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B31=\"Small business\",BP$11,IF($B31=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BP$12,IF($D31=\"Small business medium rebalancing\",BP$14,1)))*IF($C31=\"Resi discount\",1+BP$10,1),BO31*BP$8*IF(AND($A31=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B31=\"Small business\",BP$11,IF($B31=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BP$12,IF($D31=\"Small business medium rebalancing\",BP$14,1)))*IF($C31=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BQ30*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A31=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B31=\"Small business\",BQ$11,IF($B31=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BQ$12,IF($D31=\"Small business medium rebalancing\",BQ$14,1)))*IF($C31=\"Resi discount\",1+BQ$10,1),BP31*BQ$8*IF(AND($A31=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B31=\"Small business\",BQ$11,IF($B31=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BQ$12,IF($D31=\"Small business medium rebalancing\",BQ$14,1)))*IF($C31=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BR30*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A31=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B31=\"Small business\",BR$11,IF($B31=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BR$12,IF($D31=\"Small business medium rebalancing\",BR$14,1)))*IF($C31=\"Resi discount\",1+BR$10,1),BQ31*BR$8*IF(AND($A31=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B31=\"Small business\",BR$11,IF($B31=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BR$12,IF($D31=\"Small business medium rebalancing\",BR$14,1)))*IF($C31=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BS30*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A31=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B31=\"Small business\",BS$11,IF($B31=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BS$12,IF($D31=\"Small business medium rebalancing\",BS$14,1)))*IF($C31=\"Resi discount\",1+BS$10,1),BR31*BS$8*IF(AND($A31=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B31=\"Small business\",BS$11,IF($B31=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BS$12,IF($D31=\"Small business medium rebalancing\",BS$14,1)))*IF($C31=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BT30*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A31=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B31=\"Small business\",BT$11,IF($B31=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BT$12,IF($D31=\"Small business medium rebalancing\",BT$14,1)))*IF($C31=\"Resi discount\",1+BT$10,1),BS31*BT$8*IF(AND($A31=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B31=\"Small business\",BT$11,IF($B31=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BT$12,IF($D31=\"Small business medium rebalancing\",BT$14,1)))*IF($C31=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BU30*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A31=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B31=\"Small business\",BU$11,IF($B31=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BU$12,IF($D31=\"Small business medium rebalancing\",BU$14,1)))*IF($C31=\"Resi discount\",1+BU$10,1),BT31*BU$8*IF(AND($A31=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B31=\"Small business\",BU$11,IF($B31=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BU$12,IF($D31=\"Small business medium rebalancing\",BU$14,1)))*IF($C31=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BV30*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A31=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B31=\"Small business\",BV$11,IF($B31=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BV$12,IF($D31=\"Small business medium rebalancing\",BV$14,1)))*IF($C31=\"Resi discount\",1+BV$10,1),BU31*BV$8*IF(AND($A31=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B31=\"Small business\",BV$11,IF($B31=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BV$12,IF($D31=\"Small business medium rebalancing\",BV$14,1)))*IF($C31=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BW30*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A31=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B31=\"Small business\",BW$11,IF($B31=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BW$12,IF($D31=\"Small business medium rebalancing\",BW$14,1)))*IF($C31=\"Resi discount\",1+BW$10,1),BV31*BW$8*IF(AND($A31=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B31=\"Small business\",BW$11,IF($B31=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BW$12,IF($D31=\"Small business medium rebalancing\",BW$14,1)))*IF($C31=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BX30*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A31=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B31=\"Small business\",BX$11,IF($B31=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BX$12,IF($D31=\"Small business medium rebalancing\",BX$14,1)))*IF($C31=\"Resi discount\",1+BX$10,1),BW31*BX$8*IF(AND($A31=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B31=\"Small business\",BX$11,IF($B31=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BX$12,IF($D31=\"Small business medium rebalancing\",BX$14,1)))*IF($C31=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BY30*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A31=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B31=\"Small business\",BY$11,IF($B31=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BY$12,IF($D31=\"Small business medium rebalancing\",BY$14,1)))*IF($C31=\"Resi discount\",1+BY$10,1),BX31*BY$8*IF(AND($A31=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B31=\"Small business\",BY$11,IF($B31=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BY$12,IF($D31=\"Small business medium rebalancing\",BY$14,1)))*IF($C31=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),BZ30*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A31=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B31=\"Small business\",BZ$11,IF($B31=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BZ$12,IF($D31=\"Small business medium rebalancing\",BZ$14,1)))*IF($C31=\"Resi discount\",1+BZ$10,1),BY31*BZ$8*IF(AND($A31=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B31=\"Small business\",BZ$11,IF($B31=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",BZ$12,IF($D31=\"Small business medium rebalancing\",BZ$14,1)))*IF($C31=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CA30*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A31=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B31=\"Small business\",CA$11,IF($B31=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CA$12,IF($D31=\"Small business medium rebalancing\",CA$14,1)))*IF($C31=\"Resi discount\",1+CA$10,1),BZ31*CA$8*IF(AND($A31=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B31=\"Small business\",CA$11,IF($B31=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CA$12,IF($D31=\"Small business medium rebalancing\",CA$14,1)))*IF($C31=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CB30*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A31=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B31=\"Small business\",CB$11,IF($B31=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CB$12,IF($D31=\"Small business medium rebalancing\",CB$14,1)))*IF($C31=\"Resi discount\",1+CB$10,1),CA31*CB$8*IF(AND($A31=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B31=\"Small business\",CB$11,IF($B31=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CB$12,IF($D31=\"Small business medium rebalancing\",CB$14,1)))*IF($C31=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CC30*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A31=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B31=\"Small business\",CC$11,IF($B31=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CC$12,IF($D31=\"Small business medium rebalancing\",CC$14,1)))*IF($C31=\"Resi discount\",1+CC$10,1),CB31*CC$8*IF(AND($A31=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B31=\"Small business\",CC$11,IF($B31=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CC$12,IF($D31=\"Small business medium rebalancing\",CC$14,1)))*IF($C31=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CD30*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A31=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B31=\"Small business\",CD$11,IF($B31=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CD$12,IF($D31=\"Small business medium rebalancing\",CD$14,1)))*IF($C31=\"Resi discount\",1+CD$10,1),CC31*CD$8*IF(AND($A31=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B31=\"Small business\",CD$11,IF($B31=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CD$12,IF($D31=\"Small business medium rebalancing\",CD$14,1)))*IF($C31=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CE30*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A31=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B31=\"Small business\",CE$11,IF($B31=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CE$12,IF($D31=\"Small business medium rebalancing\",CE$14,1)))*IF($C31=\"Resi discount\",1+CE$10,1),CD31*CE$8*IF(AND($A31=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B31=\"Small business\",CE$11,IF($B31=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CE$12,IF($D31=\"Small business medium rebalancing\",CE$14,1)))*IF($C31=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CF30*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A31=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B31=\"Small business\",CF$11,IF($B31=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CF$12,IF($D31=\"Small business medium rebalancing\",CF$14,1)))*IF($C31=\"Resi discount\",1+CF$10,1),CE31*CF$8*IF(AND($A31=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B31=\"Small business\",CF$11,IF($B31=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CF$12,IF($D31=\"Small business medium rebalancing\",CF$14,1)))*IF($C31=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CG30*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A31=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B31=\"Small business\",CG$11,IF($B31=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CG$12,IF($D31=\"Small business medium rebalancing\",CG$14,1)))*IF($C31=\"Resi discount\",1+CG$10,1),CF31*CG$8*IF(AND($A31=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B31=\"Small business\",CG$11,IF($B31=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CG$12,IF($D31=\"Small business medium rebalancing\",CG$14,1)))*IF($C31=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CH30*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A31=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B31=\"Small business\",CH$11,IF($B31=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CH$12,IF($D31=\"Small business medium rebalancing\",CH$14,1)))*IF($C31=\"Resi discount\",1+CH$10,1),CG31*CH$8*IF(AND($A31=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B31=\"Small business\",CH$11,IF($B31=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CH$12,IF($D31=\"Small business medium rebalancing\",CH$14,1)))*IF($C31=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CI30*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A31=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B31=\"Small business\",CI$11,IF($B31=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CI$12,IF($D31=\"Small business medium rebalancing\",CI$14,1)))*IF($C31=\"Resi discount\",1+CI$10,1),CH31*CI$8*IF(AND($A31=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B31=\"Small business\",CI$11,IF($B31=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CI$12,IF($D31=\"Small business medium rebalancing\",CI$14,1)))*IF($C31=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CJ30*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A31=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B31=\"Small business\",CJ$11,IF($B31=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CJ$12,IF($D31=\"Small business medium rebalancing\",CJ$14,1)))*IF($C31=\"Resi discount\",1+CJ$10,1),CI31*CJ$8*IF(AND($A31=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B31=\"Small business\",CJ$11,IF($B31=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CJ$12,IF($D31=\"Small business medium rebalancing\",CJ$14,1)))*IF($C31=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CK30*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A31=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B31=\"Small business\",CK$11,IF($B31=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CK$12,IF($D31=\"Small business medium rebalancing\",CK$14,1)))*IF($C31=\"Resi discount\",1+CK$10,1),CJ31*CK$8*IF(AND($A31=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B31=\"Small business\",CK$11,IF($B31=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CK$12,IF($D31=\"Small business medium rebalancing\",CK$14,1)))*IF($C31=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CL30*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A31=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B31=\"Small business\",CL$11,IF($B31=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CL$12,IF($D31=\"Small business medium rebalancing\",CL$14,1)))*IF($C31=\"Resi discount\",1+CL$10,1),CK31*CL$8*IF(AND($A31=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B31=\"Small business\",CL$11,IF($B31=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CL$12,IF($D31=\"Small business medium rebalancing\",CL$14,1)))*IF($C31=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CM30*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A31=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B31=\"Small business\",CM$11,IF($B31=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CM$12,IF($D31=\"Small business medium rebalancing\",CM$14,1)))*IF($C31=\"Resi discount\",1+CM$10,1),CL31*CM$8*IF(AND($A31=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B31=\"Small business\",CM$11,IF($B31=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CM$12,IF($D31=\"Small business medium rebalancing\",CM$14,1)))*IF($C31=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CN30*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A31=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B31=\"Small business\",CN$11,IF($B31=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CN$12,IF($D31=\"Small business medium rebalancing\",CN$14,1)))*IF($C31=\"Resi discount\",1+CN$10,1),CM31*CN$8*IF(AND($A31=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B31=\"Small business\",CN$11,IF($B31=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CN$12,IF($D31=\"Small business medium rebalancing\",CN$14,1)))*IF($C31=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CO30*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A31=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B31=\"Small business\",CO$11,IF($B31=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CO$12,IF($D31=\"Small business medium rebalancing\",CO$14,1)))*IF($C31=\"Resi discount\",1+CO$10,1),CN31*CO$8*IF(AND($A31=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B31=\"Small business\",CO$11,IF($B31=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CO$12,IF($D31=\"Small business medium rebalancing\",CO$14,1)))*IF($C31=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CP30*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A31=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B31=\"Small business\",CP$11,IF($B31=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CP$12,IF($D31=\"Small business medium rebalancing\",CP$14,1)))*IF($C31=\"Resi discount\",1+CP$10,1),CO31*CP$8*IF(AND($A31=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B31=\"Small business\",CP$11,IF($B31=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CP$12,IF($D31=\"Small business medium rebalancing\",CP$14,1)))*IF($C31=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E31=\"NAT56\",$E31=\"NAT75\")),CQ30*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E31,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A31=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B31=\"Small business\",CQ$11,IF($B31=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CQ$12,IF($D31=\"Small business medium rebalancing\",CQ$14,1)))*IF($C31=\"Resi discount\",1+CQ$10,1),CP31*CQ$8*IF(AND($A31=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B31=\"Small business\",CQ$11,IF($B31=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D31=\"Small business rebalancing\",CQ$12,IF($D31=\"Small business medium rebalancing\",CQ$14,1)))*IF($C31=\"Resi discount\",1+CQ$10,1)))","v":0}]
["Residential",null,null,null,{"$f":"'Admin|Lists'!$B$20","v":"NEE32"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),F31*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A32=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B32=\"Small business\",F$11,IF($B32=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",F$12,IF($D32=\"Small business medium rebalancing\",F$14,1)))*IF($C32=\"Resi discount\",1+F$10,1),E32*F$8*IF(AND($A32=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B32=\"Small business\",F$11,IF($B32=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",F$12,IF($D32=\"Small business medium rebalancing\",F$14,1)))*IF($C32=\"Resi discount\",1+F$10,1)))","v":0},{"$f":"IF(AND(G$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),G31*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A32=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B32=\"Small business\",G$11,IF($B32=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",G$12,IF($D32=\"Small business medium rebalancing\",G$14,1)))*IF($C32=\"Resi discount\",1+G$10,1),F32*G$8*IF(AND($A32=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B32=\"Small business\",G$11,IF($B32=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",G$12,IF($D32=\"Small business medium rebalancing\",G$14,1)))*IF($C32=\"Resi discount\",1+G$10,1)))","v":0},{"$f":"IF(AND(H$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),H31*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A32=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B32=\"Small business\",H$11,IF($B32=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",H$12,IF($D32=\"Small business medium rebalancing\",H$14,1)))*IF($C32=\"Resi discount\",1+H$10,1),G32*H$8*IF(AND($A32=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B32=\"Small business\",H$11,IF($B32=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",H$12,IF($D32=\"Small business medium rebalancing\",H$14,1)))*IF($C32=\"Resi discount\",1+H$10,1)))","v":0},{"$f":"IF(AND(I$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),I31*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A32=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B32=\"Small business\",I$11,IF($B32=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",I$12,IF($D32=\"Small business medium rebalancing\",I$14,1)))*IF($C32=\"Resi discount\",1+I$10,1),H32*I$8*IF(AND($A32=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B32=\"Small business\",I$11,IF($B32=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",I$12,IF($D32=\"Small business medium rebalancing\",I$14,1)))*IF($C32=\"Resi discount\",1+I$10,1)))","v":0},{"$f":"IF(AND(J$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),J31*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A32=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B32=\"Small business\",J$11,IF($B32=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",J$12,IF($D32=\"Small business medium rebalancing\",J$14,1)))*IF($C32=\"Resi discount\",1+J$10,1),I32*J$8*IF(AND($A32=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B32=\"Small business\",J$11,IF($B32=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",J$12,IF($D32=\"Small business medium rebalancing\",J$14,1)))*IF($C32=\"Resi discount\",1+J$10,1)))","v":0},{"$f":"IF(AND(K$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),K31*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A32=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B32=\"Small business\",K$11,IF($B32=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",K$12,IF($D32=\"Small business medium rebalancing\",K$14,1)))*IF($C32=\"Resi discount\",1+K$10,1),J32*K$8*IF(AND($A32=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B32=\"Small business\",K$11,IF($B32=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",K$12,IF($D32=\"Small business medium rebalancing\",K$14,1)))*IF($C32=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),L31*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A32=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B32=\"Small business\",L$11,IF($B32=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",L$12,IF($D32=\"Small business medium rebalancing\",L$14,1)))*IF($C32=\"Resi discount\",1+L$10,1),K32*L$8*IF(AND($A32=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B32=\"Small business\",L$11,IF($B32=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",L$12,IF($D32=\"Small business medium rebalancing\",L$14,1)))*IF($C32=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),M31*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A32=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B32=\"Small business\",M$11,IF($B32=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",M$12,IF($D32=\"Small business medium rebalancing\",M$14,1)))*IF($C32=\"Resi discount\",1+M$10,1),L32*M$8*IF(AND($A32=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B32=\"Small business\",M$11,IF($B32=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",M$12,IF($D32=\"Small business medium rebalancing\",M$14,1)))*IF($C32=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),N31*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A32=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B32=\"Small business\",N$11,IF($B32=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",N$12,IF($D32=\"Small business medium rebalancing\",N$14,1)))*IF($C32=\"Resi discount\",1+N$10,1),M32*N$8*IF(AND($A32=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B32=\"Small business\",N$11,IF($B32=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",N$12,IF($D32=\"Small business medium rebalancing\",N$14,1)))*IF($C32=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),O31*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A32=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B32=\"Small business\",O$11,IF($B32=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",O$12,IF($D32=\"Small business medium rebalancing\",O$14,1)))*IF($C32=\"Resi discount\",1+O$10,1),N32*O$8*IF(AND($A32=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B32=\"Small business\",O$11,IF($B32=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",O$12,IF($D32=\"Small business medium rebalancing\",O$14,1)))*IF($C32=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),P31*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A32=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B32=\"Small business\",P$11,IF($B32=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",P$12,IF($D32=\"Small business medium rebalancing\",P$14,1)))*IF($C32=\"Resi discount\",1+P$10,1),O32*P$8*IF(AND($A32=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B32=\"Small business\",P$11,IF($B32=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",P$12,IF($D32=\"Small business medium rebalancing\",P$14,1)))*IF($C32=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),Q31*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A32=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B32=\"Small business\",Q$11,IF($B32=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",Q$12,IF($D32=\"Small business medium rebalancing\",Q$14,1)))*IF($C32=\"Resi discount\",1+Q$10,1),P32*Q$8*IF(AND($A32=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B32=\"Small business\",Q$11,IF($B32=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",Q$12,IF($D32=\"Small business medium rebalancing\",Q$14,1)))*IF($C32=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),R31*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A32=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B32=\"Small business\",R$11,IF($B32=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",R$12,IF($D32=\"Small business medium rebalancing\",R$14,1)))*IF($C32=\"Resi discount\",1+R$10,1),Q32*R$8*IF(AND($A32=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B32=\"Small business\",R$11,IF($B32=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",R$12,IF($D32=\"Small business medium rebalancing\",R$14,1)))*IF($C32=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),S31*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A32=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B32=\"Small business\",S$11,IF($B32=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",S$12,IF($D32=\"Small business medium rebalancing\",S$14,1)))*IF($C32=\"Resi discount\",1+S$10,1),R32*S$8*IF(AND($A32=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B32=\"Small business\",S$11,IF($B32=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",S$12,IF($D32=\"Small business medium rebalancing\",S$14,1)))*IF($C32=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),T31*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A32=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B32=\"Small business\",T$11,IF($B32=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",T$12,IF($D32=\"Small business medium rebalancing\",T$14,1)))*IF($C32=\"Resi discount\",1+T$10,1),S32*T$8*IF(AND($A32=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B32=\"Small business\",T$11,IF($B32=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",T$12,IF($D32=\"Small business medium rebalancing\",T$14,1)))*IF($C32=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),U31*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A32=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B32=\"Small business\",U$11,IF($B32=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",U$12,IF($D32=\"Small business medium rebalancing\",U$14,1)))*IF($C32=\"Resi discount\",1+U$10,1),T32*U$8*IF(AND($A32=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B32=\"Small business\",U$11,IF($B32=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",U$12,IF($D32=\"Small business medium rebalancing\",U$14,1)))*IF($C32=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),V31*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A32=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B32=\"Small business\",V$11,IF($B32=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",V$12,IF($D32=\"Small business medium rebalancing\",V$14,1)))*IF($C32=\"Resi discount\",1+V$10,1),U32*V$8*IF(AND($A32=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B32=\"Small business\",V$11,IF($B32=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",V$12,IF($D32=\"Small business medium rebalancing\",V$14,1)))*IF($C32=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),W31*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A32=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B32=\"Small business\",W$11,IF($B32=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",W$12,IF($D32=\"Small business medium rebalancing\",W$14,1)))*IF($C32=\"Resi discount\",1+W$10,1),V32*W$8*IF(AND($A32=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B32=\"Small business\",W$11,IF($B32=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",W$12,IF($D32=\"Small business medium rebalancing\",W$14,1)))*IF($C32=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),X31*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A32=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B32=\"Small business\",X$11,IF($B32=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",X$12,IF($D32=\"Small business medium rebalancing\",X$14,1)))*IF($C32=\"Resi discount\",1+X$10,1),W32*X$8*IF(AND($A32=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B32=\"Small business\",X$11,IF($B32=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",X$12,IF($D32=\"Small business medium rebalancing\",X$14,1)))*IF($C32=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),Y31*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A32=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B32=\"Small business\",Y$11,IF($B32=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",Y$12,IF($D32=\"Small business medium rebalancing\",Y$14,1)))*IF($C32=\"Resi discount\",1+Y$10,1),X32*Y$8*IF(AND($A32=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B32=\"Small business\",Y$11,IF($B32=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",Y$12,IF($D32=\"Small business medium rebalancing\",Y$14,1)))*IF($C32=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),Z31*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A32=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B32=\"Small business\",Z$11,IF($B32=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",Z$12,IF($D32=\"Small business medium rebalancing\",Z$14,1)))*IF($C32=\"Resi discount\",1+Z$10,1),Y32*Z$8*IF(AND($A32=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B32=\"Small business\",Z$11,IF($B32=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",Z$12,IF($D32=\"Small business medium rebalancing\",Z$14,1)))*IF($C32=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AA31*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A32=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B32=\"Small business\",AA$11,IF($B32=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AA$12,IF($D32=\"Small business medium rebalancing\",AA$14,1)))*IF($C32=\"Resi discount\",1+AA$10,1),Z32*AA$8*IF(AND($A32=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B32=\"Small business\",AA$11,IF($B32=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AA$12,IF($D32=\"Small business medium rebalancing\",AA$14,1)))*IF($C32=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AB31*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A32=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B32=\"Small business\",AB$11,IF($B32=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AB$12,IF($D32=\"Small business medium rebalancing\",AB$14,1)))*IF($C32=\"Resi discount\",1+AB$10,1),AA32*AB$8*IF(AND($A32=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B32=\"Small business\",AB$11,IF($B32=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AB$12,IF($D32=\"Small business medium rebalancing\",AB$14,1)))*IF($C32=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AC31*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A32=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B32=\"Small business\",AC$11,IF($B32=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AC$12,IF($D32=\"Small business medium rebalancing\",AC$14,1)))*IF($C32=\"Resi discount\",1+AC$10,1),AB32*AC$8*IF(AND($A32=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B32=\"Small business\",AC$11,IF($B32=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AC$12,IF($D32=\"Small business medium rebalancing\",AC$14,1)))*IF($C32=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AD31*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A32=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B32=\"Small business\",AD$11,IF($B32=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AD$12,IF($D32=\"Small business medium rebalancing\",AD$14,1)))*IF($C32=\"Resi discount\",1+AD$10,1),AC32*AD$8*IF(AND($A32=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B32=\"Small business\",AD$11,IF($B32=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AD$12,IF($D32=\"Small business medium rebalancing\",AD$14,1)))*IF($C32=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AE31*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A32=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B32=\"Small business\",AE$11,IF($B32=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AE$12,IF($D32=\"Small business medium rebalancing\",AE$14,1)))*IF($C32=\"Resi discount\",1+AE$10,1),AD32*AE$8*IF(AND($A32=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B32=\"Small business\",AE$11,IF($B32=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AE$12,IF($D32=\"Small business medium rebalancing\",AE$14,1)))*IF($C32=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AF31*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A32=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B32=\"Small business\",AF$11,IF($B32=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AF$12,IF($D32=\"Small business medium rebalancing\",AF$14,1)))*IF($C32=\"Resi discount\",1+AF$10,1),AE32*AF$8*IF(AND($A32=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B32=\"Small business\",AF$11,IF($B32=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AF$12,IF($D32=\"Small business medium rebalancing\",AF$14,1)))*IF($C32=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AG31*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A32=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B32=\"Small business\",AG$11,IF($B32=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AG$12,IF($D32=\"Small business medium rebalancing\",AG$14,1)))*IF($C32=\"Resi discount\",1+AG$10,1),AF32*AG$8*IF(AND($A32=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B32=\"Small business\",AG$11,IF($B32=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AG$12,IF($D32=\"Small business medium rebalancing\",AG$14,1)))*IF($C32=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AH31*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A32=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B32=\"Small business\",AH$11,IF($B32=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AH$12,IF($D32=\"Small business medium rebalancing\",AH$14,1)))*IF($C32=\"Resi discount\",1+AH$10,1),AG32*AH$8*IF(AND($A32=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B32=\"Small business\",AH$11,IF($B32=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AH$12,IF($D32=\"Small business medium rebalancing\",AH$14,1)))*IF($C32=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AI31*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A32=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B32=\"Small business\",AI$11,IF($B32=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AI$12,IF($D32=\"Small business medium rebalancing\",AI$14,1)))*IF($C32=\"Resi discount\",1+AI$10,1),AH32*AI$8*IF(AND($A32=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B32=\"Small business\",AI$11,IF($B32=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AI$12,IF($D32=\"Small business medium rebalancing\",AI$14,1)))*IF($C32=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AJ31*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A32=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B32=\"Small business\",AJ$11,IF($B32=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AJ$12,IF($D32=\"Small business medium rebalancing\",AJ$14,1)))*IF($C32=\"Resi discount\",1+AJ$10,1),AI32*AJ$8*IF(AND($A32=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B32=\"Small business\",AJ$11,IF($B32=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AJ$12,IF($D32=\"Small business medium rebalancing\",AJ$14,1)))*IF($C32=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AK31*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A32=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B32=\"Small business\",AK$11,IF($B32=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AK$12,IF($D32=\"Small business medium rebalancing\",AK$14,1)))*IF($C32=\"Resi discount\",1+AK$10,1),AJ32*AK$8*IF(AND($A32=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B32=\"Small business\",AK$11,IF($B32=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AK$12,IF($D32=\"Small business medium rebalancing\",AK$14,1)))*IF($C32=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AL31*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A32=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B32=\"Small business\",AL$11,IF($B32=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AL$12,IF($D32=\"Small business medium rebalancing\",AL$14,1)))*IF($C32=\"Resi discount\",1+AL$10,1),AK32*AL$8*IF(AND($A32=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B32=\"Small business\",AL$11,IF($B32=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AL$12,IF($D32=\"Small business medium rebalancing\",AL$14,1)))*IF($C32=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AM31*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A32=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B32=\"Small business\",AM$11,IF($B32=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AM$12,IF($D32=\"Small business medium rebalancing\",AM$14,1)))*IF($C32=\"Resi discount\",1+AM$10,1),AL32*AM$8*IF(AND($A32=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B32=\"Small business\",AM$11,IF($B32=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AM$12,IF($D32=\"Small business medium rebalancing\",AM$14,1)))*IF($C32=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AN31*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A32=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B32=\"Small business\",AN$11,IF($B32=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AN$12,IF($D32=\"Small business medium rebalancing\",AN$14,1)))*IF($C32=\"Resi discount\",1+AN$10,1),AM32*AN$8*IF(AND($A32=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B32=\"Small business\",AN$11,IF($B32=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AN$12,IF($D32=\"Small business medium rebalancing\",AN$14,1)))*IF($C32=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AO31*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A32=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B32=\"Small business\",AO$11,IF($B32=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AO$12,IF($D32=\"Small business medium rebalancing\",AO$14,1)))*IF($C32=\"Resi discount\",1+AO$10,1),AN32*AO$8*IF(AND($A32=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B32=\"Small business\",AO$11,IF($B32=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AO$12,IF($D32=\"Small business medium rebalancing\",AO$14,1)))*IF($C32=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AP31*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A32=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B32=\"Small business\",AP$11,IF($B32=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AP$12,IF($D32=\"Small business medium rebalancing\",AP$14,1)))*IF($C32=\"Resi discount\",1+AP$10,1),AO32*AP$8*IF(AND($A32=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B32=\"Small business\",AP$11,IF($B32=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AP$12,IF($D32=\"Small business medium rebalancing\",AP$14,1)))*IF($C32=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AQ31*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A32=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B32=\"Small business\",AQ$11,IF($B32=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AQ$12,IF($D32=\"Small business medium rebalancing\",AQ$14,1)))*IF($C32=\"Resi discount\",1+AQ$10,1),AP32*AQ$8*IF(AND($A32=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B32=\"Small business\",AQ$11,IF($B32=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AQ$12,IF($D32=\"Small business medium rebalancing\",AQ$14,1)))*IF($C32=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AR31*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A32=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B32=\"Small business\",AR$11,IF($B32=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AR$12,IF($D32=\"Small business medium rebalancing\",AR$14,1)))*IF($C32=\"Resi discount\",1+AR$10,1),AQ32*AR$8*IF(AND($A32=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B32=\"Small business\",AR$11,IF($B32=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AR$12,IF($D32=\"Small business medium rebalancing\",AR$14,1)))*IF($C32=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AS31*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A32=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B32=\"Small business\",AS$11,IF($B32=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AS$12,IF($D32=\"Small business medium rebalancing\",AS$14,1)))*IF($C32=\"Resi discount\",1+AS$10,1),AR32*AS$8*IF(AND($A32=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B32=\"Small business\",AS$11,IF($B32=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AS$12,IF($D32=\"Small business medium rebalancing\",AS$14,1)))*IF($C32=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AT31*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A32=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B32=\"Small business\",AT$11,IF($B32=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AT$12,IF($D32=\"Small business medium rebalancing\",AT$14,1)))*IF($C32=\"Resi discount\",1+AT$10,1),AS32*AT$8*IF(AND($A32=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B32=\"Small business\",AT$11,IF($B32=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AT$12,IF($D32=\"Small business medium rebalancing\",AT$14,1)))*IF($C32=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AU31*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A32=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B32=\"Small business\",AU$11,IF($B32=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AU$12,IF($D32=\"Small business medium rebalancing\",AU$14,1)))*IF($C32=\"Resi discount\",1+AU$10,1),AT32*AU$8*IF(AND($A32=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B32=\"Small business\",AU$11,IF($B32=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AU$12,IF($D32=\"Small business medium rebalancing\",AU$14,1)))*IF($C32=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AV31*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A32=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B32=\"Small business\",AV$11,IF($B32=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AV$12,IF($D32=\"Small business medium rebalancing\",AV$14,1)))*IF($C32=\"Resi discount\",1+AV$10,1),AU32*AV$8*IF(AND($A32=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B32=\"Small business\",AV$11,IF($B32=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AV$12,IF($D32=\"Small business medium rebalancing\",AV$14,1)))*IF($C32=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AW31*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A32=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B32=\"Small business\",AW$11,IF($B32=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AW$12,IF($D32=\"Small business medium rebalancing\",AW$14,1)))*IF($C32=\"Resi discount\",1+AW$10,1),AV32*AW$8*IF(AND($A32=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B32=\"Small business\",AW$11,IF($B32=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AW$12,IF($D32=\"Small business medium rebalancing\",AW$14,1)))*IF($C32=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AX31*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A32=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B32=\"Small business\",AX$11,IF($B32=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AX$12,IF($D32=\"Small business medium rebalancing\",AX$14,1)))*IF($C32=\"Resi discount\",1+AX$10,1),AW32*AX$8*IF(AND($A32=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B32=\"Small business\",AX$11,IF($B32=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AX$12,IF($D32=\"Small business medium rebalancing\",AX$14,1)))*IF($C32=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AY31*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A32=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B32=\"Small business\",AY$11,IF($B32=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AY$12,IF($D32=\"Small business medium rebalancing\",AY$14,1)))*IF($C32=\"Resi discount\",1+AY$10,1),AX32*AY$8*IF(AND($A32=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B32=\"Small business\",AY$11,IF($B32=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AY$12,IF($D32=\"Small business medium rebalancing\",AY$14,1)))*IF($C32=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),AZ31*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A32=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B32=\"Small business\",AZ$11,IF($B32=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AZ$12,IF($D32=\"Small business medium rebalancing\",AZ$14,1)))*IF($C32=\"Resi discount\",1+AZ$10,1),AY32*AZ$8*IF(AND($A32=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B32=\"Small business\",AZ$11,IF($B32=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",AZ$12,IF($D32=\"Small business medium rebalancing\",AZ$14,1)))*IF($C32=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BA31*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A32=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B32=\"Small business\",BA$11,IF($B32=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BA$12,IF($D32=\"Small business medium rebalancing\",BA$14,1)))*IF($C32=\"Resi discount\",1+BA$10,1),AZ32*BA$8*IF(AND($A32=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B32=\"Small business\",BA$11,IF($B32=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BA$12,IF($D32=\"Small business medium rebalancing\",BA$14,1)))*IF($C32=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BB31*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A32=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B32=\"Small business\",BB$11,IF($B32=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BB$12,IF($D32=\"Small business medium rebalancing\",BB$14,1)))*IF($C32=\"Resi discount\",1+BB$10,1),BA32*BB$8*IF(AND($A32=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B32=\"Small business\",BB$11,IF($B32=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BB$12,IF($D32=\"Small business medium rebalancing\",BB$14,1)))*IF($C32=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BC31*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A32=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B32=\"Small business\",BC$11,IF($B32=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BC$12,IF($D32=\"Small business medium rebalancing\",BC$14,1)))*IF($C32=\"Resi discount\",1+BC$10,1),BB32*BC$8*IF(AND($A32=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B32=\"Small business\",BC$11,IF($B32=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BC$12,IF($D32=\"Small business medium rebalancing\",BC$14,1)))*IF($C32=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BD31*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A32=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B32=\"Small business\",BD$11,IF($B32=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BD$12,IF($D32=\"Small business medium rebalancing\",BD$14,1)))*IF($C32=\"Resi discount\",1+BD$10,1),BC32*BD$8*IF(AND($A32=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B32=\"Small business\",BD$11,IF($B32=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BD$12,IF($D32=\"Small business medium rebalancing\",BD$14,1)))*IF($C32=\"Resi discount\",1+BD$10,1)))","v":3.8856500414027977},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BE31*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A32=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B32=\"Small business\",BE$11,IF($B32=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BE$12,IF($D32=\"Small business medium rebalancing\",BE$14,1)))*IF($C32=\"Resi discount\",1+BE$10,1),BD32*BE$8*IF(AND($A32=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B32=\"Small business\",BE$11,IF($B32=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BE$12,IF($D32=\"Small business medium rebalancing\",BE$14,1)))*IF($C32=\"Resi discount\",1+BE$10,1)))","v":3.9877073164343999},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BF31*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A32=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B32=\"Small business\",BF$11,IF($B32=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BF$12,IF($D32=\"Small business medium rebalancing\",BF$14,1)))*IF($C32=\"Resi discount\",1+BF$10,1),BE32*BF$8*IF(AND($A32=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B32=\"Small business\",BF$11,IF($B32=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BF$12,IF($D32=\"Small business medium rebalancing\",BF$14,1)))*IF($C32=\"Resi discount\",1+BF$10,1)))","v":4.0977673688732486},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BG31*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A32=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B32=\"Small business\",BG$11,IF($B32=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BG$12,IF($D32=\"Small business medium rebalancing\",BG$14,1)))*IF($C32=\"Resi discount\",1+BG$10,1),BF32*BG$8*IF(AND($A32=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B32=\"Small business\",BG$11,IF($B32=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BG$12,IF($D32=\"Small business medium rebalancing\",BG$14,1)))*IF($C32=\"Resi discount\",1+BG$10,1)))","v":4.2178349825888191},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BH31*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A32=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B32=\"Small business\",BH$11,IF($B32=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BH$12,IF($D32=\"Small business medium rebalancing\",BH$14,1)))*IF($C32=\"Resi discount\",1+BH$10,1),BG32*BH$8*IF(AND($A32=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B32=\"Small business\",BH$11,IF($B32=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BH$12,IF($D32=\"Small business medium rebalancing\",BH$14,1)))*IF($C32=\"Resi discount\",1+BH$10,1)))","v":4.3064964807647392},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BI31*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A32=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B32=\"Small business\",BI$11,IF($B32=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BI$12,IF($D32=\"Small business medium rebalancing\",BI$14,1)))*IF($C32=\"Resi discount\",1+BI$10,1),BH32*BI$8*IF(AND($A32=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B32=\"Small business\",BI$11,IF($B32=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BI$12,IF($D32=\"Small business medium rebalancing\",BI$14,1)))*IF($C32=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BJ31*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A32=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B32=\"Small business\",BJ$11,IF($B32=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BJ$12,IF($D32=\"Small business medium rebalancing\",BJ$14,1)))*IF($C32=\"Resi discount\",1+BJ$10,1),BI32*BJ$8*IF(AND($A32=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B32=\"Small business\",BJ$11,IF($B32=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BJ$12,IF($D32=\"Small business medium rebalancing\",BJ$14,1)))*IF($C32=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BK31*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A32=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B32=\"Small business\",BK$11,IF($B32=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BK$12,IF($D32=\"Small business medium rebalancing\",BK$14,1)))*IF($C32=\"Resi discount\",1+BK$10,1),BJ32*BK$8*IF(AND($A32=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B32=\"Small business\",BK$11,IF($B32=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BK$12,IF($D32=\"Small business medium rebalancing\",BK$14,1)))*IF($C32=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BL31*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A32=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B32=\"Small business\",BL$11,IF($B32=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BL$12,IF($D32=\"Small business medium rebalancing\",BL$14,1)))*IF($C32=\"Resi discount\",1+BL$10,1),BK32*BL$8*IF(AND($A32=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B32=\"Small business\",BL$11,IF($B32=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BL$12,IF($D32=\"Small business medium rebalancing\",BL$14,1)))*IF($C32=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BM31*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A32=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B32=\"Small business\",BM$11,IF($B32=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BM$12,IF($D32=\"Small business medium rebalancing\",BM$14,1)))*IF($C32=\"Resi discount\",1+BM$10,1),BL32*BM$8*IF(AND($A32=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B32=\"Small business\",BM$11,IF($B32=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BM$12,IF($D32=\"Small business medium rebalancing\",BM$14,1)))*IF($C32=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BN31*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A32=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B32=\"Small business\",BN$11,IF($B32=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BN$12,IF($D32=\"Small business medium rebalancing\",BN$14,1)))*IF($C32=\"Resi discount\",1+BN$10,1),BM32*BN$8*IF(AND($A32=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B32=\"Small business\",BN$11,IF($B32=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BN$12,IF($D32=\"Small business medium rebalancing\",BN$14,1)))*IF($C32=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BO31*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A32=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B32=\"Small business\",BO$11,IF($B32=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BO$12,IF($D32=\"Small business medium rebalancing\",BO$14,1)))*IF($C32=\"Resi discount\",1+BO$10,1),BN32*BO$8*IF(AND($A32=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B32=\"Small business\",BO$11,IF($B32=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BO$12,IF($D32=\"Small business medium rebalancing\",BO$14,1)))*IF($C32=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BP31*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A32=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B32=\"Small business\",BP$11,IF($B32=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BP$12,IF($D32=\"Small business medium rebalancing\",BP$14,1)))*IF($C32=\"Resi discount\",1+BP$10,1),BO32*BP$8*IF(AND($A32=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B32=\"Small business\",BP$11,IF($B32=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BP$12,IF($D32=\"Small business medium rebalancing\",BP$14,1)))*IF($C32=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BQ31*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A32=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B32=\"Small business\",BQ$11,IF($B32=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BQ$12,IF($D32=\"Small business medium rebalancing\",BQ$14,1)))*IF($C32=\"Resi discount\",1+BQ$10,1),BP32*BQ$8*IF(AND($A32=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B32=\"Small business\",BQ$11,IF($B32=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BQ$12,IF($D32=\"Small business medium rebalancing\",BQ$14,1)))*IF($C32=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BR31*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A32=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B32=\"Small business\",BR$11,IF($B32=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BR$12,IF($D32=\"Small business medium rebalancing\",BR$14,1)))*IF($C32=\"Resi discount\",1+BR$10,1),BQ32*BR$8*IF(AND($A32=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B32=\"Small business\",BR$11,IF($B32=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BR$12,IF($D32=\"Small business medium rebalancing\",BR$14,1)))*IF($C32=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BS31*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A32=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B32=\"Small business\",BS$11,IF($B32=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BS$12,IF($D32=\"Small business medium rebalancing\",BS$14,1)))*IF($C32=\"Resi discount\",1+BS$10,1),BR32*BS$8*IF(AND($A32=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B32=\"Small business\",BS$11,IF($B32=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BS$12,IF($D32=\"Small business medium rebalancing\",BS$14,1)))*IF($C32=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BT31*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A32=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B32=\"Small business\",BT$11,IF($B32=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BT$12,IF($D32=\"Small business medium rebalancing\",BT$14,1)))*IF($C32=\"Resi discount\",1+BT$10,1),BS32*BT$8*IF(AND($A32=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B32=\"Small business\",BT$11,IF($B32=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BT$12,IF($D32=\"Small business medium rebalancing\",BT$14,1)))*IF($C32=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BU31*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A32=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B32=\"Small business\",BU$11,IF($B32=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BU$12,IF($D32=\"Small business medium rebalancing\",BU$14,1)))*IF($C32=\"Resi discount\",1+BU$10,1),BT32*BU$8*IF(AND($A32=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B32=\"Small business\",BU$11,IF($B32=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BU$12,IF($D32=\"Small business medium rebalancing\",BU$14,1)))*IF($C32=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BV31*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A32=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B32=\"Small business\",BV$11,IF($B32=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BV$12,IF($D32=\"Small business medium rebalancing\",BV$14,1)))*IF($C32=\"Resi discount\",1+BV$10,1),BU32*BV$8*IF(AND($A32=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B32=\"Small business\",BV$11,IF($B32=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BV$12,IF($D32=\"Small business medium rebalancing\",BV$14,1)))*IF($C32=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BW31*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A32=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B32=\"Small business\",BW$11,IF($B32=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BW$12,IF($D32=\"Small business medium rebalancing\",BW$14,1)))*IF($C32=\"Resi discount\",1+BW$10,1),BV32*BW$8*IF(AND($A32=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B32=\"Small business\",BW$11,IF($B32=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BW$12,IF($D32=\"Small business medium rebalancing\",BW$14,1)))*IF($C32=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BX31*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A32=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B32=\"Small business\",BX$11,IF($B32=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BX$12,IF($D32=\"Small business medium rebalancing\",BX$14,1)))*IF($C32=\"Resi discount\",1+BX$10,1),BW32*BX$8*IF(AND($A32=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B32=\"Small business\",BX$11,IF($B32=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BX$12,IF($D32=\"Small business medium rebalancing\",BX$14,1)))*IF($C32=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BY31*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A32=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B32=\"Small business\",BY$11,IF($B32=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BY$12,IF($D32=\"Small business medium rebalancing\",BY$14,1)))*IF($C32=\"Resi discount\",1+BY$10,1),BX32*BY$8*IF(AND($A32=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B32=\"Small business\",BY$11,IF($B32=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BY$12,IF($D32=\"Small business medium rebalancing\",BY$14,1)))*IF($C32=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),BZ31*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A32=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B32=\"Small business\",BZ$11,IF($B32=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BZ$12,IF($D32=\"Small business medium rebalancing\",BZ$14,1)))*IF($C32=\"Resi discount\",1+BZ$10,1),BY32*BZ$8*IF(AND($A32=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B32=\"Small business\",BZ$11,IF($B32=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",BZ$12,IF($D32=\"Small business medium rebalancing\",BZ$14,1)))*IF($C32=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CA31*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A32=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B32=\"Small business\",CA$11,IF($B32=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CA$12,IF($D32=\"Small business medium rebalancing\",CA$14,1)))*IF($C32=\"Resi discount\",1+CA$10,1),BZ32*CA$8*IF(AND($A32=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B32=\"Small business\",CA$11,IF($B32=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CA$12,IF($D32=\"Small business medium rebalancing\",CA$14,1)))*IF($C32=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CB31*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A32=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B32=\"Small business\",CB$11,IF($B32=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CB$12,IF($D32=\"Small business medium rebalancing\",CB$14,1)))*IF($C32=\"Resi discount\",1+CB$10,1),CA32*CB$8*IF(AND($A32=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B32=\"Small business\",CB$11,IF($B32=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CB$12,IF($D32=\"Small business medium rebalancing\",CB$14,1)))*IF($C32=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CC31*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A32=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B32=\"Small business\",CC$11,IF($B32=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CC$12,IF($D32=\"Small business medium rebalancing\",CC$14,1)))*IF($C32=\"Resi discount\",1+CC$10,1),CB32*CC$8*IF(AND($A32=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B32=\"Small business\",CC$11,IF($B32=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CC$12,IF($D32=\"Small business medium rebalancing\",CC$14,1)))*IF($C32=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CD31*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A32=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B32=\"Small business\",CD$11,IF($B32=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CD$12,IF($D32=\"Small business medium rebalancing\",CD$14,1)))*IF($C32=\"Resi discount\",1+CD$10,1),CC32*CD$8*IF(AND($A32=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B32=\"Small business\",CD$11,IF($B32=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CD$12,IF($D32=\"Small business medium rebalancing\",CD$14,1)))*IF($C32=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CE31*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A32=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B32=\"Small business\",CE$11,IF($B32=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CE$12,IF($D32=\"Small business medium rebalancing\",CE$14,1)))*IF($C32=\"Resi discount\",1+CE$10,1),CD32*CE$8*IF(AND($A32=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B32=\"Small business\",CE$11,IF($B32=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CE$12,IF($D32=\"Small business medium rebalancing\",CE$14,1)))*IF($C32=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CF31*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A32=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B32=\"Small business\",CF$11,IF($B32=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CF$12,IF($D32=\"Small business medium rebalancing\",CF$14,1)))*IF($C32=\"Resi discount\",1+CF$10,1),CE32*CF$8*IF(AND($A32=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B32=\"Small business\",CF$11,IF($B32=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CF$12,IF($D32=\"Small business medium rebalancing\",CF$14,1)))*IF($C32=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CG31*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A32=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B32=\"Small business\",CG$11,IF($B32=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CG$12,IF($D32=\"Small business medium rebalancing\",CG$14,1)))*IF($C32=\"Resi discount\",1+CG$10,1),CF32*CG$8*IF(AND($A32=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B32=\"Small business\",CG$11,IF($B32=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CG$12,IF($D32=\"Small business medium rebalancing\",CG$14,1)))*IF($C32=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CH31*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A32=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B32=\"Small business\",CH$11,IF($B32=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CH$12,IF($D32=\"Small business medium rebalancing\",CH$14,1)))*IF($C32=\"Resi discount\",1+CH$10,1),CG32*CH$8*IF(AND($A32=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B32=\"Small business\",CH$11,IF($B32=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CH$12,IF($D32=\"Small business medium rebalancing\",CH$14,1)))*IF($C32=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CI31*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A32=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B32=\"Small business\",CI$11,IF($B32=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CI$12,IF($D32=\"Small business medium rebalancing\",CI$14,1)))*IF($C32=\"Resi discount\",1+CI$10,1),CH32*CI$8*IF(AND($A32=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B32=\"Small business\",CI$11,IF($B32=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CI$12,IF($D32=\"Small business medium rebalancing\",CI$14,1)))*IF($C32=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CJ31*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A32=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B32=\"Small business\",CJ$11,IF($B32=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CJ$12,IF($D32=\"Small business medium rebalancing\",CJ$14,1)))*IF($C32=\"Resi discount\",1+CJ$10,1),CI32*CJ$8*IF(AND($A32=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B32=\"Small business\",CJ$11,IF($B32=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CJ$12,IF($D32=\"Small business medium rebalancing\",CJ$14,1)))*IF($C32=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CK31*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A32=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B32=\"Small business\",CK$11,IF($B32=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CK$12,IF($D32=\"Small business medium rebalancing\",CK$14,1)))*IF($C32=\"Resi discount\",1+CK$10,1),CJ32*CK$8*IF(AND($A32=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B32=\"Small business\",CK$11,IF($B32=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CK$12,IF($D32=\"Small business medium rebalancing\",CK$14,1)))*IF($C32=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CL31*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A32=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B32=\"Small business\",CL$11,IF($B32=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CL$12,IF($D32=\"Small business medium rebalancing\",CL$14,1)))*IF($C32=\"Resi discount\",1+CL$10,1),CK32*CL$8*IF(AND($A32=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B32=\"Small business\",CL$11,IF($B32=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CL$12,IF($D32=\"Small business medium rebalancing\",CL$14,1)))*IF($C32=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CM31*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A32=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B32=\"Small business\",CM$11,IF($B32=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CM$12,IF($D32=\"Small business medium rebalancing\",CM$14,1)))*IF($C32=\"Resi discount\",1+CM$10,1),CL32*CM$8*IF(AND($A32=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B32=\"Small business\",CM$11,IF($B32=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CM$12,IF($D32=\"Small business medium rebalancing\",CM$14,1)))*IF($C32=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CN31*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A32=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B32=\"Small business\",CN$11,IF($B32=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CN$12,IF($D32=\"Small business medium rebalancing\",CN$14,1)))*IF($C32=\"Resi discount\",1+CN$10,1),CM32*CN$8*IF(AND($A32=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B32=\"Small business\",CN$11,IF($B32=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CN$12,IF($D32=\"Small business medium rebalancing\",CN$14,1)))*IF($C32=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CO31*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A32=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B32=\"Small business\",CO$11,IF($B32=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CO$12,IF($D32=\"Small business medium rebalancing\",CO$14,1)))*IF($C32=\"Resi discount\",1+CO$10,1),CN32*CO$8*IF(AND($A32=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B32=\"Small business\",CO$11,IF($B32=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CO$12,IF($D32=\"Small business medium rebalancing\",CO$14,1)))*IF($C32=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CP31*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A32=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B32=\"Small business\",CP$11,IF($B32=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CP$12,IF($D32=\"Small business medium rebalancing\",CP$14,1)))*IF($C32=\"Resi discount\",1+CP$10,1),CO32*CP$8*IF(AND($A32=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B32=\"Small business\",CP$11,IF($B32=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CP$12,IF($D32=\"Small business medium rebalancing\",CP$14,1)))*IF($C32=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E32=\"NAT56\",$E32=\"NAT75\")),CQ31*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E32,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A32=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B32=\"Small business\",CQ$11,IF($B32=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CQ$12,IF($D32=\"Small business medium rebalancing\",CQ$14,1)))*IF($C32=\"Resi discount\",1+CQ$10,1),CP32*CQ$8*IF(AND($A32=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B32=\"Small business\",CQ$11,IF($B32=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D32=\"Small business rebalancing\",CQ$12,IF($D32=\"Small business medium rebalancing\",CQ$14,1)))*IF($C32=\"Resi discount\",1+CQ$10,1)))","v":0}]
["Residential",null,null,null,"NEE33",{"$f":"IF(AND(F$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),F32*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A33=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B33=\"Small business\",F$11,IF($B33=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",F$12,IF($D33=\"Small business medium rebalancing\",F$14,1)))*IF($C33=\"Resi discount\",1+F$10,1),E33*F$8*IF(AND($A33=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B33=\"Small business\",F$11,IF($B33=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",F$12,IF($D33=\"Small business medium rebalancing\",F$14,1)))*IF($C33=\"Resi discount\",1+F$10,1)))","v":0},{"$f":"IF(AND(G$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),G32*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A33=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B33=\"Small business\",G$11,IF($B33=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",G$12,IF($D33=\"Small business medium rebalancing\",G$14,1)))*IF($C33=\"Resi discount\",1+G$10,1),F33*G$8*IF(AND($A33=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B33=\"Small business\",G$11,IF($B33=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",G$12,IF($D33=\"Small business medium rebalancing\",G$14,1)))*IF($C33=\"Resi discount\",1+G$10,1)))","v":0},{"$f":"IF(AND(H$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),H32*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A33=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B33=\"Small business\",H$11,IF($B33=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",H$12,IF($D33=\"Small business medium rebalancing\",H$14,1)))*IF($C33=\"Resi discount\",1+H$10,1),G33*H$8*IF(AND($A33=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B33=\"Small business\",H$11,IF($B33=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",H$12,IF($D33=\"Small business medium rebalancing\",H$14,1)))*IF($C33=\"Resi discount\",1+H$10,1)))","v":0},{"$f":"IF(AND(I$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),I32*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A33=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B33=\"Small business\",I$11,IF($B33=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",I$12,IF($D33=\"Small business medium rebalancing\",I$14,1)))*IF($C33=\"Resi discount\",1+I$10,1),H33*I$8*IF(AND($A33=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B33=\"Small business\",I$11,IF($B33=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",I$12,IF($D33=\"Small business medium rebalancing\",I$14,1)))*IF($C33=\"Resi discount\",1+I$10,1)))","v":0},{"$f":"IF(AND(J$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),J32*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A33=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B33=\"Small business\",J$11,IF($B33=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",J$12,IF($D33=\"Small business medium rebalancing\",J$14,1)))*IF($C33=\"Resi discount\",1+J$10,1),I33*J$8*IF(AND($A33=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B33=\"Small business\",J$11,IF($B33=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",J$12,IF($D33=\"Small business medium rebalancing\",J$14,1)))*IF($C33=\"Resi discount\",1+J$10,1)))","v":0},{"$f":"IF(AND(K$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),K32*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A33=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B33=\"Small business\",K$11,IF($B33=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",K$12,IF($D33=\"Small business medium rebalancing\",K$14,1)))*IF($C33=\"Resi discount\",1+K$10,1),J33*K$8*IF(AND($A33=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B33=\"Small business\",K$11,IF($B33=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",K$12,IF($D33=\"Small business medium rebalancing\",K$14,1)))*IF($C33=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),L32*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A33=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B33=\"Small business\",L$11,IF($B33=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",L$12,IF($D33=\"Small business medium rebalancing\",L$14,1)))*IF($C33=\"Resi discount\",1+L$10,1),K33*L$8*IF(AND($A33=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B33=\"Small business\",L$11,IF($B33=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",L$12,IF($D33=\"Small business medium rebalancing\",L$14,1)))*IF($C33=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),M32*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A33=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B33=\"Small business\",M$11,IF($B33=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",M$12,IF($D33=\"Small business medium rebalancing\",M$14,1)))*IF($C33=\"Resi discount\",1+M$10,1),L33*M$8*IF(AND($A33=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B33=\"Small business\",M$11,IF($B33=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",M$12,IF($D33=\"Small business medium rebalancing\",M$14,1)))*IF($C33=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),N32*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A33=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B33=\"Small business\",N$11,IF($B33=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",N$12,IF($D33=\"Small business medium rebalancing\",N$14,1)))*IF($C33=\"Resi discount\",1+N$10,1),M33*N$8*IF(AND($A33=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B33=\"Small business\",N$11,IF($B33=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",N$12,IF($D33=\"Small business medium rebalancing\",N$14,1)))*IF($C33=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),O32*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A33=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B33=\"Small business\",O$11,IF($B33=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",O$12,IF($D33=\"Small business medium rebalancing\",O$14,1)))*IF($C33=\"Resi discount\",1+O$10,1),N33*O$8*IF(AND($A33=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B33=\"Small business\",O$11,IF($B33=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",O$12,IF($D33=\"Small business medium rebalancing\",O$14,1)))*IF($C33=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),P32*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A33=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B33=\"Small business\",P$11,IF($B33=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",P$12,IF($D33=\"Small business medium rebalancing\",P$14,1)))*IF($C33=\"Resi discount\",1+P$10,1),O33*P$8*IF(AND($A33=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B33=\"Small business\",P$11,IF($B33=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",P$12,IF($D33=\"Small business medium rebalancing\",P$14,1)))*IF($C33=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),Q32*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A33=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B33=\"Small business\",Q$11,IF($B33=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",Q$12,IF($D33=\"Small business medium rebalancing\",Q$14,1)))*IF($C33=\"Resi discount\",1+Q$10,1),P33*Q$8*IF(AND($A33=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B33=\"Small business\",Q$11,IF($B33=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",Q$12,IF($D33=\"Small business medium rebalancing\",Q$14,1)))*IF($C33=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),R32*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A33=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B33=\"Small business\",R$11,IF($B33=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",R$12,IF($D33=\"Small business medium rebalancing\",R$14,1)))*IF($C33=\"Resi discount\",1+R$10,1),Q33*R$8*IF(AND($A33=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B33=\"Small business\",R$11,IF($B33=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",R$12,IF($D33=\"Small business medium rebalancing\",R$14,1)))*IF($C33=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),S32*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A33=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B33=\"Small business\",S$11,IF($B33=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",S$12,IF($D33=\"Small business medium rebalancing\",S$14,1)))*IF($C33=\"Resi discount\",1+S$10,1),R33*S$8*IF(AND($A33=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B33=\"Small business\",S$11,IF($B33=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",S$12,IF($D33=\"Small business medium rebalancing\",S$14,1)))*IF($C33=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),T32*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A33=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B33=\"Small business\",T$11,IF($B33=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",T$12,IF($D33=\"Small business medium rebalancing\",T$14,1)))*IF($C33=\"Resi discount\",1+T$10,1),S33*T$8*IF(AND($A33=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B33=\"Small business\",T$11,IF($B33=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",T$12,IF($D33=\"Small business medium rebalancing\",T$14,1)))*IF($C33=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),U32*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A33=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B33=\"Small business\",U$11,IF($B33=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",U$12,IF($D33=\"Small business medium rebalancing\",U$14,1)))*IF($C33=\"Resi discount\",1+U$10,1),T33*U$8*IF(AND($A33=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B33=\"Small business\",U$11,IF($B33=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",U$12,IF($D33=\"Small business medium rebalancing\",U$14,1)))*IF($C33=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),V32*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A33=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B33=\"Small business\",V$11,IF($B33=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",V$12,IF($D33=\"Small business medium rebalancing\",V$14,1)))*IF($C33=\"Resi discount\",1+V$10,1),U33*V$8*IF(AND($A33=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B33=\"Small business\",V$11,IF($B33=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",V$12,IF($D33=\"Small business medium rebalancing\",V$14,1)))*IF($C33=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),W32*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A33=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B33=\"Small business\",W$11,IF($B33=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",W$12,IF($D33=\"Small business medium rebalancing\",W$14,1)))*IF($C33=\"Resi discount\",1+W$10,1),V33*W$8*IF(AND($A33=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B33=\"Small business\",W$11,IF($B33=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",W$12,IF($D33=\"Small business medium rebalancing\",W$14,1)))*IF($C33=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),X32*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A33=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B33=\"Small business\",X$11,IF($B33=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",X$12,IF($D33=\"Small business medium rebalancing\",X$14,1)))*IF($C33=\"Resi discount\",1+X$10,1),W33*X$8*IF(AND($A33=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B33=\"Small business\",X$11,IF($B33=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",X$12,IF($D33=\"Small business medium rebalancing\",X$14,1)))*IF($C33=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),Y32*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A33=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B33=\"Small business\",Y$11,IF($B33=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",Y$12,IF($D33=\"Small business medium rebalancing\",Y$14,1)))*IF($C33=\"Resi discount\",1+Y$10,1),X33*Y$8*IF(AND($A33=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B33=\"Small business\",Y$11,IF($B33=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",Y$12,IF($D33=\"Small business medium rebalancing\",Y$14,1)))*IF($C33=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),Z32*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A33=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B33=\"Small business\",Z$11,IF($B33=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",Z$12,IF($D33=\"Small business medium rebalancing\",Z$14,1)))*IF($C33=\"Resi discount\",1+Z$10,1),Y33*Z$8*IF(AND($A33=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B33=\"Small business\",Z$11,IF($B33=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",Z$12,IF($D33=\"Small business medium rebalancing\",Z$14,1)))*IF($C33=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AA32*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A33=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B33=\"Small business\",AA$11,IF($B33=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AA$12,IF($D33=\"Small business medium rebalancing\",AA$14,1)))*IF($C33=\"Resi discount\",1+AA$10,1),Z33*AA$8*IF(AND($A33=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B33=\"Small business\",AA$11,IF($B33=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AA$12,IF($D33=\"Small business medium rebalancing\",AA$14,1)))*IF($C33=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AB32*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A33=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B33=\"Small business\",AB$11,IF($B33=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AB$12,IF($D33=\"Small business medium rebalancing\",AB$14,1)))*IF($C33=\"Resi discount\",1+AB$10,1),AA33*AB$8*IF(AND($A33=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B33=\"Small business\",AB$11,IF($B33=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AB$12,IF($D33=\"Small business medium rebalancing\",AB$14,1)))*IF($C33=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AC32*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A33=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B33=\"Small business\",AC$11,IF($B33=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AC$12,IF($D33=\"Small business medium rebalancing\",AC$14,1)))*IF($C33=\"Resi discount\",1+AC$10,1),AB33*AC$8*IF(AND($A33=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B33=\"Small business\",AC$11,IF($B33=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AC$12,IF($D33=\"Small business medium rebalancing\",AC$14,1)))*IF($C33=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AD32*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A33=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B33=\"Small business\",AD$11,IF($B33=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AD$12,IF($D33=\"Small business medium rebalancing\",AD$14,1)))*IF($C33=\"Resi discount\",1+AD$10,1),AC33*AD$8*IF(AND($A33=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B33=\"Small business\",AD$11,IF($B33=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AD$12,IF($D33=\"Small business medium rebalancing\",AD$14,1)))*IF($C33=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AE32*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A33=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B33=\"Small business\",AE$11,IF($B33=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AE$12,IF($D33=\"Small business medium rebalancing\",AE$14,1)))*IF($C33=\"Resi discount\",1+AE$10,1),AD33*AE$8*IF(AND($A33=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B33=\"Small business\",AE$11,IF($B33=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AE$12,IF($D33=\"Small business medium rebalancing\",AE$14,1)))*IF($C33=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AF32*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A33=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B33=\"Small business\",AF$11,IF($B33=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AF$12,IF($D33=\"Small business medium rebalancing\",AF$14,1)))*IF($C33=\"Resi discount\",1+AF$10,1),AE33*AF$8*IF(AND($A33=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B33=\"Small business\",AF$11,IF($B33=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AF$12,IF($D33=\"Small business medium rebalancing\",AF$14,1)))*IF($C33=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AG32*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A33=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B33=\"Small business\",AG$11,IF($B33=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AG$12,IF($D33=\"Small business medium rebalancing\",AG$14,1)))*IF($C33=\"Resi discount\",1+AG$10,1),AF33*AG$8*IF(AND($A33=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B33=\"Small business\",AG$11,IF($B33=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AG$12,IF($D33=\"Small business medium rebalancing\",AG$14,1)))*IF($C33=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AH32*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A33=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B33=\"Small business\",AH$11,IF($B33=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AH$12,IF($D33=\"Small business medium rebalancing\",AH$14,1)))*IF($C33=\"Resi discount\",1+AH$10,1),AG33*AH$8*IF(AND($A33=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B33=\"Small business\",AH$11,IF($B33=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AH$12,IF($D33=\"Small business medium rebalancing\",AH$14,1)))*IF($C33=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AI32*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A33=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B33=\"Small business\",AI$11,IF($B33=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AI$12,IF($D33=\"Small business medium rebalancing\",AI$14,1)))*IF($C33=\"Resi discount\",1+AI$10,1),AH33*AI$8*IF(AND($A33=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B33=\"Small business\",AI$11,IF($B33=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AI$12,IF($D33=\"Small business medium rebalancing\",AI$14,1)))*IF($C33=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AJ32*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A33=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B33=\"Small business\",AJ$11,IF($B33=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AJ$12,IF($D33=\"Small business medium rebalancing\",AJ$14,1)))*IF($C33=\"Resi discount\",1+AJ$10,1),AI33*AJ$8*IF(AND($A33=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B33=\"Small business\",AJ$11,IF($B33=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AJ$12,IF($D33=\"Small business medium rebalancing\",AJ$14,1)))*IF($C33=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AK32*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A33=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B33=\"Small business\",AK$11,IF($B33=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AK$12,IF($D33=\"Small business medium rebalancing\",AK$14,1)))*IF($C33=\"Resi discount\",1+AK$10,1),AJ33*AK$8*IF(AND($A33=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B33=\"Small business\",AK$11,IF($B33=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AK$12,IF($D33=\"Small business medium rebalancing\",AK$14,1)))*IF($C33=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AL32*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A33=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B33=\"Small business\",AL$11,IF($B33=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AL$12,IF($D33=\"Small business medium rebalancing\",AL$14,1)))*IF($C33=\"Resi discount\",1+AL$10,1),AK33*AL$8*IF(AND($A33=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B33=\"Small business\",AL$11,IF($B33=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AL$12,IF($D33=\"Small business medium rebalancing\",AL$14,1)))*IF($C33=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AM32*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A33=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B33=\"Small business\",AM$11,IF($B33=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AM$12,IF($D33=\"Small business medium rebalancing\",AM$14,1)))*IF($C33=\"Resi discount\",1+AM$10,1),AL33*AM$8*IF(AND($A33=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B33=\"Small business\",AM$11,IF($B33=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AM$12,IF($D33=\"Small business medium rebalancing\",AM$14,1)))*IF($C33=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AN32*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A33=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B33=\"Small business\",AN$11,IF($B33=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AN$12,IF($D33=\"Small business medium rebalancing\",AN$14,1)))*IF($C33=\"Resi discount\",1+AN$10,1),AM33*AN$8*IF(AND($A33=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B33=\"Small business\",AN$11,IF($B33=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AN$12,IF($D33=\"Small business medium rebalancing\",AN$14,1)))*IF($C33=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AO32*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A33=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B33=\"Small business\",AO$11,IF($B33=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AO$12,IF($D33=\"Small business medium rebalancing\",AO$14,1)))*IF($C33=\"Resi discount\",1+AO$10,1),AN33*AO$8*IF(AND($A33=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B33=\"Small business\",AO$11,IF($B33=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AO$12,IF($D33=\"Small business medium rebalancing\",AO$14,1)))*IF($C33=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AP32*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A33=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B33=\"Small business\",AP$11,IF($B33=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AP$12,IF($D33=\"Small business medium rebalancing\",AP$14,1)))*IF($C33=\"Resi discount\",1+AP$10,1),AO33*AP$8*IF(AND($A33=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B33=\"Small business\",AP$11,IF($B33=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AP$12,IF($D33=\"Small business medium rebalancing\",AP$14,1)))*IF($C33=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AQ32*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A33=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B33=\"Small business\",AQ$11,IF($B33=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AQ$12,IF($D33=\"Small business medium rebalancing\",AQ$14,1)))*IF($C33=\"Resi discount\",1+AQ$10,1),AP33*AQ$8*IF(AND($A33=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B33=\"Small business\",AQ$11,IF($B33=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AQ$12,IF($D33=\"Small business medium rebalancing\",AQ$14,1)))*IF($C33=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AR32*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A33=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B33=\"Small business\",AR$11,IF($B33=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AR$12,IF($D33=\"Small business medium rebalancing\",AR$14,1)))*IF($C33=\"Resi discount\",1+AR$10,1),AQ33*AR$8*IF(AND($A33=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B33=\"Small business\",AR$11,IF($B33=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AR$12,IF($D33=\"Small business medium rebalancing\",AR$14,1)))*IF($C33=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AS32*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A33=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B33=\"Small business\",AS$11,IF($B33=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AS$12,IF($D33=\"Small business medium rebalancing\",AS$14,1)))*IF($C33=\"Resi discount\",1+AS$10,1),AR33*AS$8*IF(AND($A33=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B33=\"Small business\",AS$11,IF($B33=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AS$12,IF($D33=\"Small business medium rebalancing\",AS$14,1)))*IF($C33=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AT32*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A33=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B33=\"Small business\",AT$11,IF($B33=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AT$12,IF($D33=\"Small business medium rebalancing\",AT$14,1)))*IF($C33=\"Resi discount\",1+AT$10,1),AS33*AT$8*IF(AND($A33=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B33=\"Small business\",AT$11,IF($B33=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AT$12,IF($D33=\"Small business medium rebalancing\",AT$14,1)))*IF($C33=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AU32*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A33=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B33=\"Small business\",AU$11,IF($B33=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AU$12,IF($D33=\"Small business medium rebalancing\",AU$14,1)))*IF($C33=\"Resi discount\",1+AU$10,1),AT33*AU$8*IF(AND($A33=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B33=\"Small business\",AU$11,IF($B33=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AU$12,IF($D33=\"Small business medium rebalancing\",AU$14,1)))*IF($C33=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AV32*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A33=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B33=\"Small business\",AV$11,IF($B33=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AV$12,IF($D33=\"Small business medium rebalancing\",AV$14,1)))*IF($C33=\"Resi discount\",1+AV$10,1),AU33*AV$8*IF(AND($A33=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B33=\"Small business\",AV$11,IF($B33=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AV$12,IF($D33=\"Small business medium rebalancing\",AV$14,1)))*IF($C33=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AW32*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A33=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B33=\"Small business\",AW$11,IF($B33=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AW$12,IF($D33=\"Small business medium rebalancing\",AW$14,1)))*IF($C33=\"Resi discount\",1+AW$10,1),AV33*AW$8*IF(AND($A33=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B33=\"Small business\",AW$11,IF($B33=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AW$12,IF($D33=\"Small business medium rebalancing\",AW$14,1)))*IF($C33=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AX32*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A33=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B33=\"Small business\",AX$11,IF($B33=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AX$12,IF($D33=\"Small business medium rebalancing\",AX$14,1)))*IF($C33=\"Resi discount\",1+AX$10,1),AW33*AX$8*IF(AND($A33=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B33=\"Small business\",AX$11,IF($B33=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AX$12,IF($D33=\"Small business medium rebalancing\",AX$14,1)))*IF($C33=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AY32*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A33=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B33=\"Small business\",AY$11,IF($B33=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AY$12,IF($D33=\"Small business medium rebalancing\",AY$14,1)))*IF($C33=\"Resi discount\",1+AY$10,1),AX33*AY$8*IF(AND($A33=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B33=\"Small business\",AY$11,IF($B33=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AY$12,IF($D33=\"Small business medium rebalancing\",AY$14,1)))*IF($C33=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),AZ32*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A33=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B33=\"Small business\",AZ$11,IF($B33=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AZ$12,IF($D33=\"Small business medium rebalancing\",AZ$14,1)))*IF($C33=\"Resi discount\",1+AZ$10,1),AY33*AZ$8*IF(AND($A33=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B33=\"Small business\",AZ$11,IF($B33=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",AZ$12,IF($D33=\"Small business medium rebalancing\",AZ$14,1)))*IF($C33=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BA32*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A33=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B33=\"Small business\",BA$11,IF($B33=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BA$12,IF($D33=\"Small business medium rebalancing\",BA$14,1)))*IF($C33=\"Resi discount\",1+BA$10,1),AZ33*BA$8*IF(AND($A33=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B33=\"Small business\",BA$11,IF($B33=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BA$12,IF($D33=\"Small business medium rebalancing\",BA$14,1)))*IF($C33=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BB32*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A33=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B33=\"Small business\",BB$11,IF($B33=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BB$12,IF($D33=\"Small business medium rebalancing\",BB$14,1)))*IF($C33=\"Resi discount\",1+BB$10,1),BA33*BB$8*IF(AND($A33=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B33=\"Small business\",BB$11,IF($B33=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BB$12,IF($D33=\"Small business medium rebalancing\",BB$14,1)))*IF($C33=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BC32*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A33=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B33=\"Small business\",BC$11,IF($B33=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BC$12,IF($D33=\"Small business medium rebalancing\",BC$14,1)))*IF($C33=\"Resi discount\",1+BC$10,1),BB33*BC$8*IF(AND($A33=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B33=\"Small business\",BC$11,IF($B33=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BC$12,IF($D33=\"Small business medium rebalancing\",BC$14,1)))*IF($C33=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BD32*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A33=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B33=\"Small business\",BD$11,IF($B33=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BD$12,IF($D33=\"Small business medium rebalancing\",BD$14,1)))*IF($C33=\"Resi discount\",1+BD$10,1),BC33*BD$8*IF(AND($A33=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B33=\"Small business\",BD$11,IF($B33=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BD$12,IF($D33=\"Small business medium rebalancing\",BD$14,1)))*IF($C33=\"Resi discount\",1+BD$10,1)))","v":3.8856500414027977},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BE32*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A33=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B33=\"Small business\",BE$11,IF($B33=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BE$12,IF($D33=\"Small business medium rebalancing\",BE$14,1)))*IF($C33=\"Resi discount\",1+BE$10,1),BD33*BE$8*IF(AND($A33=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B33=\"Small business\",BE$11,IF($B33=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BE$12,IF($D33=\"Small business medium rebalancing\",BE$14,1)))*IF($C33=\"Resi discount\",1+BE$10,1)))","v":3.9877073164343999},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BF32*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A33=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B33=\"Small business\",BF$11,IF($B33=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BF$12,IF($D33=\"Small business medium rebalancing\",BF$14,1)))*IF($C33=\"Resi discount\",1+BF$10,1),BE33*BF$8*IF(AND($A33=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B33=\"Small business\",BF$11,IF($B33=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BF$12,IF($D33=\"Small business medium rebalancing\",BF$14,1)))*IF($C33=\"Resi discount\",1+BF$10,1)))","v":4.0977673688732486},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BG32*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A33=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B33=\"Small business\",BG$11,IF($B33=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BG$12,IF($D33=\"Small business medium rebalancing\",BG$14,1)))*IF($C33=\"Resi discount\",1+BG$10,1),BF33*BG$8*IF(AND($A33=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B33=\"Small business\",BG$11,IF($B33=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BG$12,IF($D33=\"Small business medium rebalancing\",BG$14,1)))*IF($C33=\"Resi discount\",1+BG$10,1)))","v":4.2178349825888191},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BH32*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A33=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B33=\"Small business\",BH$11,IF($B33=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BH$12,IF($D33=\"Small business medium rebalancing\",BH$14,1)))*IF($C33=\"Resi discount\",1+BH$10,1),BG33*BH$8*IF(AND($A33=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B33=\"Small business\",BH$11,IF($B33=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BH$12,IF($D33=\"Small business medium rebalancing\",BH$14,1)))*IF($C33=\"Resi discount\",1+BH$10,1)))","v":4.3064964807647392},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BI32*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A33=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B33=\"Small business\",BI$11,IF($B33=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BI$12,IF($D33=\"Small business medium rebalancing\",BI$14,1)))*IF($C33=\"Resi discount\",1+BI$10,1),BH33*BI$8*IF(AND($A33=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B33=\"Small business\",BI$11,IF($B33=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BI$12,IF($D33=\"Small business medium rebalancing\",BI$14,1)))*IF($C33=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BJ32*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A33=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B33=\"Small business\",BJ$11,IF($B33=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BJ$12,IF($D33=\"Small business medium rebalancing\",BJ$14,1)))*IF($C33=\"Resi discount\",1+BJ$10,1),BI33*BJ$8*IF(AND($A33=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B33=\"Small business\",BJ$11,IF($B33=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BJ$12,IF($D33=\"Small business medium rebalancing\",BJ$14,1)))*IF($C33=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BK32*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A33=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B33=\"Small business\",BK$11,IF($B33=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BK$12,IF($D33=\"Small business medium rebalancing\",BK$14,1)))*IF($C33=\"Resi discount\",1+BK$10,1),BJ33*BK$8*IF(AND($A33=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B33=\"Small business\",BK$11,IF($B33=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BK$12,IF($D33=\"Small business medium rebalancing\",BK$14,1)))*IF($C33=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BL32*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A33=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B33=\"Small business\",BL$11,IF($B33=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BL$12,IF($D33=\"Small business medium rebalancing\",BL$14,1)))*IF($C33=\"Resi discount\",1+BL$10,1),BK33*BL$8*IF(AND($A33=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B33=\"Small business\",BL$11,IF($B33=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BL$12,IF($D33=\"Small business medium rebalancing\",BL$14,1)))*IF($C33=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BM32*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A33=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B33=\"Small business\",BM$11,IF($B33=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BM$12,IF($D33=\"Small business medium rebalancing\",BM$14,1)))*IF($C33=\"Resi discount\",1+BM$10,1),BL33*BM$8*IF(AND($A33=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B33=\"Small business\",BM$11,IF($B33=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BM$12,IF($D33=\"Small business medium rebalancing\",BM$14,1)))*IF($C33=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BN32*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A33=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B33=\"Small business\",BN$11,IF($B33=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BN$12,IF($D33=\"Small business medium rebalancing\",BN$14,1)))*IF($C33=\"Resi discount\",1+BN$10,1),BM33*BN$8*IF(AND($A33=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B33=\"Small business\",BN$11,IF($B33=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BN$12,IF($D33=\"Small business medium rebalancing\",BN$14,1)))*IF($C33=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BO32*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A33=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B33=\"Small business\",BO$11,IF($B33=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BO$12,IF($D33=\"Small business medium rebalancing\",BO$14,1)))*IF($C33=\"Resi discount\",1+BO$10,1),BN33*BO$8*IF(AND($A33=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B33=\"Small business\",BO$11,IF($B33=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BO$12,IF($D33=\"Small business medium rebalancing\",BO$14,1)))*IF($C33=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BP32*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A33=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B33=\"Small business\",BP$11,IF($B33=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BP$12,IF($D33=\"Small business medium rebalancing\",BP$14,1)))*IF($C33=\"Resi discount\",1+BP$10,1),BO33*BP$8*IF(AND($A33=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B33=\"Small business\",BP$11,IF($B33=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BP$12,IF($D33=\"Small business medium rebalancing\",BP$14,1)))*IF($C33=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BQ32*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A33=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B33=\"Small business\",BQ$11,IF($B33=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BQ$12,IF($D33=\"Small business medium rebalancing\",BQ$14,1)))*IF($C33=\"Resi discount\",1+BQ$10,1),BP33*BQ$8*IF(AND($A33=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B33=\"Small business\",BQ$11,IF($B33=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BQ$12,IF($D33=\"Small business medium rebalancing\",BQ$14,1)))*IF($C33=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BR32*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A33=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B33=\"Small business\",BR$11,IF($B33=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BR$12,IF($D33=\"Small business medium rebalancing\",BR$14,1)))*IF($C33=\"Resi discount\",1+BR$10,1),BQ33*BR$8*IF(AND($A33=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B33=\"Small business\",BR$11,IF($B33=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BR$12,IF($D33=\"Small business medium rebalancing\",BR$14,1)))*IF($C33=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BS32*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A33=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B33=\"Small business\",BS$11,IF($B33=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BS$12,IF($D33=\"Small business medium rebalancing\",BS$14,1)))*IF($C33=\"Resi discount\",1+BS$10,1),BR33*BS$8*IF(AND($A33=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B33=\"Small business\",BS$11,IF($B33=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BS$12,IF($D33=\"Small business medium rebalancing\",BS$14,1)))*IF($C33=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BT32*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A33=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B33=\"Small business\",BT$11,IF($B33=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BT$12,IF($D33=\"Small business medium rebalancing\",BT$14,1)))*IF($C33=\"Resi discount\",1+BT$10,1),BS33*BT$8*IF(AND($A33=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B33=\"Small business\",BT$11,IF($B33=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BT$12,IF($D33=\"Small business medium rebalancing\",BT$14,1)))*IF($C33=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BU32*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A33=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B33=\"Small business\",BU$11,IF($B33=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BU$12,IF($D33=\"Small business medium rebalancing\",BU$14,1)))*IF($C33=\"Resi discount\",1+BU$10,1),BT33*BU$8*IF(AND($A33=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B33=\"Small business\",BU$11,IF($B33=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BU$12,IF($D33=\"Small business medium rebalancing\",BU$14,1)))*IF($C33=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BV32*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A33=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B33=\"Small business\",BV$11,IF($B33=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BV$12,IF($D33=\"Small business medium rebalancing\",BV$14,1)))*IF($C33=\"Resi discount\",1+BV$10,1),BU33*BV$8*IF(AND($A33=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B33=\"Small business\",BV$11,IF($B33=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BV$12,IF($D33=\"Small business medium rebalancing\",BV$14,1)))*IF($C33=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BW32*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A33=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B33=\"Small business\",BW$11,IF($B33=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BW$12,IF($D33=\"Small business medium rebalancing\",BW$14,1)))*IF($C33=\"Resi discount\",1+BW$10,1),BV33*BW$8*IF(AND($A33=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B33=\"Small business\",BW$11,IF($B33=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BW$12,IF($D33=\"Small business medium rebalancing\",BW$14,1)))*IF($C33=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BX32*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A33=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B33=\"Small business\",BX$11,IF($B33=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BX$12,IF($D33=\"Small business medium rebalancing\",BX$14,1)))*IF($C33=\"Resi discount\",1+BX$10,1),BW33*BX$8*IF(AND($A33=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B33=\"Small business\",BX$11,IF($B33=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BX$12,IF($D33=\"Small business medium rebalancing\",BX$14,1)))*IF($C33=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BY32*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A33=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B33=\"Small business\",BY$11,IF($B33=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BY$12,IF($D33=\"Small business medium rebalancing\",BY$14,1)))*IF($C33=\"Resi discount\",1+BY$10,1),BX33*BY$8*IF(AND($A33=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B33=\"Small business\",BY$11,IF($B33=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BY$12,IF($D33=\"Small business medium rebalancing\",BY$14,1)))*IF($C33=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),BZ32*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A33=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B33=\"Small business\",BZ$11,IF($B33=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BZ$12,IF($D33=\"Small business medium rebalancing\",BZ$14,1)))*IF($C33=\"Resi discount\",1+BZ$10,1),BY33*BZ$8*IF(AND($A33=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B33=\"Small business\",BZ$11,IF($B33=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",BZ$12,IF($D33=\"Small business medium rebalancing\",BZ$14,1)))*IF($C33=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CA32*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A33=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B33=\"Small business\",CA$11,IF($B33=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CA$12,IF($D33=\"Small business medium rebalancing\",CA$14,1)))*IF($C33=\"Resi discount\",1+CA$10,1),BZ33*CA$8*IF(AND($A33=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B33=\"Small business\",CA$11,IF($B33=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CA$12,IF($D33=\"Small business medium rebalancing\",CA$14,1)))*IF($C33=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CB32*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A33=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B33=\"Small business\",CB$11,IF($B33=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CB$12,IF($D33=\"Small business medium rebalancing\",CB$14,1)))*IF($C33=\"Resi discount\",1+CB$10,1),CA33*CB$8*IF(AND($A33=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B33=\"Small business\",CB$11,IF($B33=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CB$12,IF($D33=\"Small business medium rebalancing\",CB$14,1)))*IF($C33=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CC32*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A33=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B33=\"Small business\",CC$11,IF($B33=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CC$12,IF($D33=\"Small business medium rebalancing\",CC$14,1)))*IF($C33=\"Resi discount\",1+CC$10,1),CB33*CC$8*IF(AND($A33=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B33=\"Small business\",CC$11,IF($B33=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CC$12,IF($D33=\"Small business medium rebalancing\",CC$14,1)))*IF($C33=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CD32*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A33=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B33=\"Small business\",CD$11,IF($B33=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CD$12,IF($D33=\"Small business medium rebalancing\",CD$14,1)))*IF($C33=\"Resi discount\",1+CD$10,1),CC33*CD$8*IF(AND($A33=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B33=\"Small business\",CD$11,IF($B33=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CD$12,IF($D33=\"Small business medium rebalancing\",CD$14,1)))*IF($C33=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CE32*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A33=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B33=\"Small business\",CE$11,IF($B33=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CE$12,IF($D33=\"Small business medium rebalancing\",CE$14,1)))*IF($C33=\"Resi discount\",1+CE$10,1),CD33*CE$8*IF(AND($A33=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B33=\"Small business\",CE$11,IF($B33=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CE$12,IF($D33=\"Small business medium rebalancing\",CE$14,1)))*IF($C33=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CF32*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A33=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B33=\"Small business\",CF$11,IF($B33=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CF$12,IF($D33=\"Small business medium rebalancing\",CF$14,1)))*IF($C33=\"Resi discount\",1+CF$10,1),CE33*CF$8*IF(AND($A33=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B33=\"Small business\",CF$11,IF($B33=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CF$12,IF($D33=\"Small business medium rebalancing\",CF$14,1)))*IF($C33=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CG32*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A33=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B33=\"Small business\",CG$11,IF($B33=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CG$12,IF($D33=\"Small business medium rebalancing\",CG$14,1)))*IF($C33=\"Resi discount\",1+CG$10,1),CF33*CG$8*IF(AND($A33=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B33=\"Small business\",CG$11,IF($B33=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CG$12,IF($D33=\"Small business medium rebalancing\",CG$14,1)))*IF($C33=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CH32*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A33=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B33=\"Small business\",CH$11,IF($B33=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CH$12,IF($D33=\"Small business medium rebalancing\",CH$14,1)))*IF($C33=\"Resi discount\",1+CH$10,1),CG33*CH$8*IF(AND($A33=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B33=\"Small business\",CH$11,IF($B33=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CH$12,IF($D33=\"Small business medium rebalancing\",CH$14,1)))*IF($C33=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CI32*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A33=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B33=\"Small business\",CI$11,IF($B33=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CI$12,IF($D33=\"Small business medium rebalancing\",CI$14,1)))*IF($C33=\"Resi discount\",1+CI$10,1),CH33*CI$8*IF(AND($A33=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B33=\"Small business\",CI$11,IF($B33=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CI$12,IF($D33=\"Small business medium rebalancing\",CI$14,1)))*IF($C33=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CJ32*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A33=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B33=\"Small business\",CJ$11,IF($B33=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CJ$12,IF($D33=\"Small business medium rebalancing\",CJ$14,1)))*IF($C33=\"Resi discount\",1+CJ$10,1),CI33*CJ$8*IF(AND($A33=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B33=\"Small business\",CJ$11,IF($B33=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CJ$12,IF($D33=\"Small business medium rebalancing\",CJ$14,1)))*IF($C33=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CK32*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A33=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B33=\"Small business\",CK$11,IF($B33=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CK$12,IF($D33=\"Small business medium rebalancing\",CK$14,1)))*IF($C33=\"Resi discount\",1+CK$10,1),CJ33*CK$8*IF(AND($A33=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B33=\"Small business\",CK$11,IF($B33=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CK$12,IF($D33=\"Small business medium rebalancing\",CK$14,1)))*IF($C33=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CL32*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A33=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B33=\"Small business\",CL$11,IF($B33=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CL$12,IF($D33=\"Small business medium rebalancing\",CL$14,1)))*IF($C33=\"Resi discount\",1+CL$10,1),CK33*CL$8*IF(AND($A33=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B33=\"Small business\",CL$11,IF($B33=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CL$12,IF($D33=\"Small business medium rebalancing\",CL$14,1)))*IF($C33=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CM32*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A33=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B33=\"Small business\",CM$11,IF($B33=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CM$12,IF($D33=\"Small business medium rebalancing\",CM$14,1)))*IF($C33=\"Resi discount\",1+CM$10,1),CL33*CM$8*IF(AND($A33=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B33=\"Small business\",CM$11,IF($B33=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CM$12,IF($D33=\"Small business medium rebalancing\",CM$14,1)))*IF($C33=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CN32*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A33=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B33=\"Small business\",CN$11,IF($B33=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CN$12,IF($D33=\"Small business medium rebalancing\",CN$14,1)))*IF($C33=\"Resi discount\",1+CN$10,1),CM33*CN$8*IF(AND($A33=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B33=\"Small business\",CN$11,IF($B33=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CN$12,IF($D33=\"Small business medium rebalancing\",CN$14,1)))*IF($C33=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CO32*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A33=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B33=\"Small business\",CO$11,IF($B33=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CO$12,IF($D33=\"Small business medium rebalancing\",CO$14,1)))*IF($C33=\"Resi discount\",1+CO$10,1),CN33*CO$8*IF(AND($A33=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B33=\"Small business\",CO$11,IF($B33=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CO$12,IF($D33=\"Small business medium rebalancing\",CO$14,1)))*IF($C33=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CP32*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A33=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B33=\"Small business\",CP$11,IF($B33=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CP$12,IF($D33=\"Small business medium rebalancing\",CP$14,1)))*IF($C33=\"Resi discount\",1+CP$10,1),CO33*CP$8*IF(AND($A33=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B33=\"Small business\",CP$11,IF($B33=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CP$12,IF($D33=\"Small business medium rebalancing\",CP$14,1)))*IF($C33=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E33=\"NAT56\",$E33=\"NAT75\")),CQ32*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E33,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A33=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B33=\"Small business\",CQ$11,IF($B33=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CQ$12,IF($D33=\"Small business medium rebalancing\",CQ$14,1)))*IF($C33=\"Resi discount\",1+CQ$10,1),CP33*CQ$8*IF(AND($A33=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B33=\"Small business\",CQ$11,IF($B33=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D33=\"Small business rebalancing\",CQ$12,IF($D33=\"Small business medium rebalancing\",CQ$14,1)))*IF($C33=\"Resi discount\",1+CQ$10,1)))","v":0}]
["Residential",null,null,null,"RCER11",{"$f":"IF(AND(F$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),F33*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A34=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B34=\"Small business\",F$11,IF($B34=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",F$12,IF($D34=\"Small business medium rebalancing\",F$14,1)))*IF($C34=\"Resi discount\",1+F$10,1),E34*F$8*IF(AND($A34=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B34=\"Small business\",F$11,IF($B34=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",F$12,IF($D34=\"Small business medium rebalancing\",F$14,1)))*IF($C34=\"Resi discount\",1+F$10,1)))","v":146.81636490853964},{"$f":"IF(AND(G$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),G33*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A34=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B34=\"Small business\",G$11,IF($B34=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",G$12,IF($D34=\"Small business medium rebalancing\",G$14,1)))*IF($C34=\"Resi discount\",1+G$10,1),F34*G$8*IF(AND($A34=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B34=\"Small business\",G$11,IF($B34=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",G$12,IF($D34=\"Small business medium rebalancing\",G$14,1)))*IF($C34=\"Resi discount\",1+G$10,1)))","v":150.67252230124234},{"$f":"IF(AND(H$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),H33*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A34=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B34=\"Small business\",H$11,IF($B34=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",H$12,IF($D34=\"Small business medium rebalancing\",H$14,1)))*IF($C34=\"Resi discount\",1+H$10,1),G34*H$8*IF(AND($A34=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B34=\"Small business\",H$11,IF($B34=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",H$12,IF($D34=\"Small business medium rebalancing\",H$14,1)))*IF($C34=\"Resi discount\",1+H$10,1)))","v":154.83105862040128},{"$f":"IF(AND(I$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),I33*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A34=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B34=\"Small business\",I$11,IF($B34=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",I$12,IF($D34=\"Small business medium rebalancing\",I$14,1)))*IF($C34=\"Resi discount\",1+I$10,1),H34*I$8*IF(AND($A34=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B34=\"Small business\",I$11,IF($B34=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",I$12,IF($D34=\"Small business medium rebalancing\",I$14,1)))*IF($C34=\"Resi discount\",1+I$10,1)))","v":159.3677231169803},{"$f":"IF(AND(J$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),J33*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A34=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B34=\"Small business\",J$11,IF($B34=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",J$12,IF($D34=\"Small business medium rebalancing\",J$14,1)))*IF($C34=\"Resi discount\",1+J$10,1),I34*J$8*IF(AND($A34=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B34=\"Small business\",J$11,IF($B34=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",J$12,IF($D34=\"Small business medium rebalancing\",J$14,1)))*IF($C34=\"Resi discount\",1+J$10,1)))","v":162.71773115446027},{"$f":"IF(AND(K$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),K33*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A34=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B34=\"Small business\",K$11,IF($B34=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",K$12,IF($D34=\"Small business medium rebalancing\",K$14,1)))*IF($C34=\"Resi discount\",1+K$10,1),J34*K$8*IF(AND($A34=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B34=\"Small business\",K$11,IF($B34=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",K$12,IF($D34=\"Small business medium rebalancing\",K$14,1)))*IF($C34=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),L33*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A34=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B34=\"Small business\",L$11,IF($B34=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",L$12,IF($D34=\"Small business medium rebalancing\",L$14,1)))*IF($C34=\"Resi discount\",1+L$10,1),K34*L$8*IF(AND($A34=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B34=\"Small business\",L$11,IF($B34=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",L$12,IF($D34=\"Small business medium rebalancing\",L$14,1)))*IF($C34=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),M33*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A34=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B34=\"Small business\",M$11,IF($B34=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",M$12,IF($D34=\"Small business medium rebalancing\",M$14,1)))*IF($C34=\"Resi discount\",1+M$10,1),L34*M$8*IF(AND($A34=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B34=\"Small business\",M$11,IF($B34=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",M$12,IF($D34=\"Small business medium rebalancing\",M$14,1)))*IF($C34=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),N33*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A34=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B34=\"Small business\",N$11,IF($B34=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",N$12,IF($D34=\"Small business medium rebalancing\",N$14,1)))*IF($C34=\"Resi discount\",1+N$10,1),M34*N$8*IF(AND($A34=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B34=\"Small business\",N$11,IF($B34=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",N$12,IF($D34=\"Small business medium rebalancing\",N$14,1)))*IF($C34=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),O33*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A34=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B34=\"Small business\",O$11,IF($B34=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",O$12,IF($D34=\"Small business medium rebalancing\",O$14,1)))*IF($C34=\"Resi discount\",1+O$10,1),N34*O$8*IF(AND($A34=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B34=\"Small business\",O$11,IF($B34=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",O$12,IF($D34=\"Small business medium rebalancing\",O$14,1)))*IF($C34=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),P33*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A34=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B34=\"Small business\",P$11,IF($B34=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",P$12,IF($D34=\"Small business medium rebalancing\",P$14,1)))*IF($C34=\"Resi discount\",1+P$10,1),O34*P$8*IF(AND($A34=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B34=\"Small business\",P$11,IF($B34=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",P$12,IF($D34=\"Small business medium rebalancing\",P$14,1)))*IF($C34=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),Q33*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A34=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B34=\"Small business\",Q$11,IF($B34=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",Q$12,IF($D34=\"Small business medium rebalancing\",Q$14,1)))*IF($C34=\"Resi discount\",1+Q$10,1),P34*Q$8*IF(AND($A34=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B34=\"Small business\",Q$11,IF($B34=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",Q$12,IF($D34=\"Small business medium rebalancing\",Q$14,1)))*IF($C34=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),R33*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A34=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B34=\"Small business\",R$11,IF($B34=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",R$12,IF($D34=\"Small business medium rebalancing\",R$14,1)))*IF($C34=\"Resi discount\",1+R$10,1),Q34*R$8*IF(AND($A34=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B34=\"Small business\",R$11,IF($B34=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",R$12,IF($D34=\"Small business medium rebalancing\",R$14,1)))*IF($C34=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),S33*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A34=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B34=\"Small business\",S$11,IF($B34=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",S$12,IF($D34=\"Small business medium rebalancing\",S$14,1)))*IF($C34=\"Resi discount\",1+S$10,1),R34*S$8*IF(AND($A34=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B34=\"Small business\",S$11,IF($B34=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",S$12,IF($D34=\"Small business medium rebalancing\",S$14,1)))*IF($C34=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),T33*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A34=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B34=\"Small business\",T$11,IF($B34=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",T$12,IF($D34=\"Small business medium rebalancing\",T$14,1)))*IF($C34=\"Resi discount\",1+T$10,1),S34*T$8*IF(AND($A34=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B34=\"Small business\",T$11,IF($B34=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",T$12,IF($D34=\"Small business medium rebalancing\",T$14,1)))*IF($C34=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),U33*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A34=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B34=\"Small business\",U$11,IF($B34=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",U$12,IF($D34=\"Small business medium rebalancing\",U$14,1)))*IF($C34=\"Resi discount\",1+U$10,1),T34*U$8*IF(AND($A34=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B34=\"Small business\",U$11,IF($B34=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",U$12,IF($D34=\"Small business medium rebalancing\",U$14,1)))*IF($C34=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),V33*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A34=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B34=\"Small business\",V$11,IF($B34=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",V$12,IF($D34=\"Small business medium rebalancing\",V$14,1)))*IF($C34=\"Resi discount\",1+V$10,1),U34*V$8*IF(AND($A34=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B34=\"Small business\",V$11,IF($B34=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",V$12,IF($D34=\"Small business medium rebalancing\",V$14,1)))*IF($C34=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),W33*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A34=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B34=\"Small business\",W$11,IF($B34=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",W$12,IF($D34=\"Small business medium rebalancing\",W$14,1)))*IF($C34=\"Resi discount\",1+W$10,1),V34*W$8*IF(AND($A34=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B34=\"Small business\",W$11,IF($B34=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",W$12,IF($D34=\"Small business medium rebalancing\",W$14,1)))*IF($C34=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),X33*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A34=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B34=\"Small business\",X$11,IF($B34=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",X$12,IF($D34=\"Small business medium rebalancing\",X$14,1)))*IF($C34=\"Resi discount\",1+X$10,1),W34*X$8*IF(AND($A34=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B34=\"Small business\",X$11,IF($B34=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",X$12,IF($D34=\"Small business medium rebalancing\",X$14,1)))*IF($C34=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),Y33*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A34=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B34=\"Small business\",Y$11,IF($B34=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",Y$12,IF($D34=\"Small business medium rebalancing\",Y$14,1)))*IF($C34=\"Resi discount\",1+Y$10,1),X34*Y$8*IF(AND($A34=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B34=\"Small business\",Y$11,IF($B34=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",Y$12,IF($D34=\"Small business medium rebalancing\",Y$14,1)))*IF($C34=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"Z25","v":23.757779935138075},{"$f":"AA25","v":24.186855239703032},24.662723977224111,25.193959387539216,25.529533756196017,{"$f":"IF(AND(AE$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AE33*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A34=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B34=\"Small business\",AE$11,IF($B34=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AE$12,IF($D34=\"Small business medium rebalancing\",AE$14,1)))*IF($C34=\"Resi discount\",1+AE$10,1),AD34*AE$8*IF(AND($A34=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B34=\"Small business\",AE$11,IF($B34=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AE$12,IF($D34=\"Small business medium rebalancing\",AE$14,1)))*IF($C34=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AF33*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A34=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B34=\"Small business\",AF$11,IF($B34=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AF$12,IF($D34=\"Small business medium rebalancing\",AF$14,1)))*IF($C34=\"Resi discount\",1+AF$10,1),AE34*AF$8*IF(AND($A34=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B34=\"Small business\",AF$11,IF($B34=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AF$12,IF($D34=\"Small business medium rebalancing\",AF$14,1)))*IF($C34=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AG33*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A34=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B34=\"Small business\",AG$11,IF($B34=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AG$12,IF($D34=\"Small business medium rebalancing\",AG$14,1)))*IF($C34=\"Resi discount\",1+AG$10,1),AF34*AG$8*IF(AND($A34=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B34=\"Small business\",AG$11,IF($B34=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AG$12,IF($D34=\"Small business medium rebalancing\",AG$14,1)))*IF($C34=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AH33*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A34=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B34=\"Small business\",AH$11,IF($B34=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AH$12,IF($D34=\"Small business medium rebalancing\",AH$14,1)))*IF($C34=\"Resi discount\",1+AH$10,1),AG34*AH$8*IF(AND($A34=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B34=\"Small business\",AH$11,IF($B34=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AH$12,IF($D34=\"Small business medium rebalancing\",AH$14,1)))*IF($C34=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AI33*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A34=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B34=\"Small business\",AI$11,IF($B34=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AI$12,IF($D34=\"Small business medium rebalancing\",AI$14,1)))*IF($C34=\"Resi discount\",1+AI$10,1),AH34*AI$8*IF(AND($A34=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B34=\"Small business\",AI$11,IF($B34=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AI$12,IF($D34=\"Small business medium rebalancing\",AI$14,1)))*IF($C34=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AJ33*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A34=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B34=\"Small business\",AJ$11,IF($B34=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AJ$12,IF($D34=\"Small business medium rebalancing\",AJ$14,1)))*IF($C34=\"Resi discount\",1+AJ$10,1),AI34*AJ$8*IF(AND($A34=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B34=\"Small business\",AJ$11,IF($B34=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AJ$12,IF($D34=\"Small business medium rebalancing\",AJ$14,1)))*IF($C34=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AK33*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A34=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B34=\"Small business\",AK$11,IF($B34=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AK$12,IF($D34=\"Small business medium rebalancing\",AK$14,1)))*IF($C34=\"Resi discount\",1+AK$10,1),AJ34*AK$8*IF(AND($A34=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B34=\"Small business\",AK$11,IF($B34=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AK$12,IF($D34=\"Small business medium rebalancing\",AK$14,1)))*IF($C34=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AL33*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A34=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B34=\"Small business\",AL$11,IF($B34=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AL$12,IF($D34=\"Small business medium rebalancing\",AL$14,1)))*IF($C34=\"Resi discount\",1+AL$10,1),AK34*AL$8*IF(AND($A34=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B34=\"Small business\",AL$11,IF($B34=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AL$12,IF($D34=\"Small business medium rebalancing\",AL$14,1)))*IF($C34=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AM33*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A34=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B34=\"Small business\",AM$11,IF($B34=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AM$12,IF($D34=\"Small business medium rebalancing\",AM$14,1)))*IF($C34=\"Resi discount\",1+AM$10,1),AL34*AM$8*IF(AND($A34=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B34=\"Small business\",AM$11,IF($B34=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AM$12,IF($D34=\"Small business medium rebalancing\",AM$14,1)))*IF($C34=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AN33*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A34=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B34=\"Small business\",AN$11,IF($B34=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AN$12,IF($D34=\"Small business medium rebalancing\",AN$14,1)))*IF($C34=\"Resi discount\",1+AN$10,1),AM34*AN$8*IF(AND($A34=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B34=\"Small business\",AN$11,IF($B34=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AN$12,IF($D34=\"Small business medium rebalancing\",AN$14,1)))*IF($C34=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AO33*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A34=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B34=\"Small business\",AO$11,IF($B34=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AO$12,IF($D34=\"Small business medium rebalancing\",AO$14,1)))*IF($C34=\"Resi discount\",1+AO$10,1),AN34*AO$8*IF(AND($A34=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B34=\"Small business\",AO$11,IF($B34=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AO$12,IF($D34=\"Small business medium rebalancing\",AO$14,1)))*IF($C34=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AP33*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A34=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B34=\"Small business\",AP$11,IF($B34=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AP$12,IF($D34=\"Small business medium rebalancing\",AP$14,1)))*IF($C34=\"Resi discount\",1+AP$10,1),AO34*AP$8*IF(AND($A34=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B34=\"Small business\",AP$11,IF($B34=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AP$12,IF($D34=\"Small business medium rebalancing\",AP$14,1)))*IF($C34=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AQ33*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A34=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B34=\"Small business\",AQ$11,IF($B34=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AQ$12,IF($D34=\"Small business medium rebalancing\",AQ$14,1)))*IF($C34=\"Resi discount\",1+AQ$10,1),AP34*AQ$8*IF(AND($A34=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B34=\"Small business\",AQ$11,IF($B34=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AQ$12,IF($D34=\"Small business medium rebalancing\",AQ$14,1)))*IF($C34=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AR33*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A34=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B34=\"Small business\",AR$11,IF($B34=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AR$12,IF($D34=\"Small business medium rebalancing\",AR$14,1)))*IF($C34=\"Resi discount\",1+AR$10,1),AQ34*AR$8*IF(AND($A34=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B34=\"Small business\",AR$11,IF($B34=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AR$12,IF($D34=\"Small business medium rebalancing\",AR$14,1)))*IF($C34=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AS33*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A34=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B34=\"Small business\",AS$11,IF($B34=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AS$12,IF($D34=\"Small business medium rebalancing\",AS$14,1)))*IF($C34=\"Resi discount\",1+AS$10,1),AR34*AS$8*IF(AND($A34=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B34=\"Small business\",AS$11,IF($B34=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AS$12,IF($D34=\"Small business medium rebalancing\",AS$14,1)))*IF($C34=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AT33*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A34=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B34=\"Small business\",AT$11,IF($B34=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AT$12,IF($D34=\"Small business medium rebalancing\",AT$14,1)))*IF($C34=\"Resi discount\",1+AT$10,1),AS34*AT$8*IF(AND($A34=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B34=\"Small business\",AT$11,IF($B34=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AT$12,IF($D34=\"Small business medium rebalancing\",AT$14,1)))*IF($C34=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AU33*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A34=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B34=\"Small business\",AU$11,IF($B34=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AU$12,IF($D34=\"Small business medium rebalancing\",AU$14,1)))*IF($C34=\"Resi discount\",1+AU$10,1),AT34*AU$8*IF(AND($A34=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B34=\"Small business\",AU$11,IF($B34=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AU$12,IF($D34=\"Small business medium rebalancing\",AU$14,1)))*IF($C34=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AV33*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A34=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B34=\"Small business\",AV$11,IF($B34=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AV$12,IF($D34=\"Small business medium rebalancing\",AV$14,1)))*IF($C34=\"Resi discount\",1+AV$10,1),AU34*AV$8*IF(AND($A34=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B34=\"Small business\",AV$11,IF($B34=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AV$12,IF($D34=\"Small business medium rebalancing\",AV$14,1)))*IF($C34=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AW33*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A34=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B34=\"Small business\",AW$11,IF($B34=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AW$12,IF($D34=\"Small business medium rebalancing\",AW$14,1)))*IF($C34=\"Resi discount\",1+AW$10,1),AV34*AW$8*IF(AND($A34=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B34=\"Small business\",AW$11,IF($B34=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AW$12,IF($D34=\"Small business medium rebalancing\",AW$14,1)))*IF($C34=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),AX33*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A34=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B34=\"Small business\",AX$11,IF($B34=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AX$12,IF($D34=\"Small business medium rebalancing\",AX$14,1)))*IF($C34=\"Resi discount\",1+AX$10,1),AW34*AX$8*IF(AND($A34=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B34=\"Small business\",AX$11,IF($B34=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",AX$12,IF($D34=\"Small business medium rebalancing\",AX$14,1)))*IF($C34=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"AY24","v":4.3195963518432841},{"$f":"AZ24","v":4.3976100435823682},4.4841316322225646,4.5807198886434932,4.6417334102174568,{"$f":"IF(AND(BD$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BD33*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A34=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B34=\"Small business\",BD$11,IF($B34=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BD$12,IF($D34=\"Small business medium rebalancing\",BD$14,1)))*IF($C34=\"Resi discount\",1+BD$10,1),BC34*BD$8*IF(AND($A34=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B34=\"Small business\",BD$11,IF($B34=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BD$12,IF($D34=\"Small business medium rebalancing\",BD$14,1)))*IF($C34=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BE33*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A34=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B34=\"Small business\",BE$11,IF($B34=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BE$12,IF($D34=\"Small business medium rebalancing\",BE$14,1)))*IF($C34=\"Resi discount\",1+BE$10,1),BD34*BE$8*IF(AND($A34=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B34=\"Small business\",BE$11,IF($B34=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BE$12,IF($D34=\"Small business medium rebalancing\",BE$14,1)))*IF($C34=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BF33*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A34=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B34=\"Small business\",BF$11,IF($B34=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BF$12,IF($D34=\"Small business medium rebalancing\",BF$14,1)))*IF($C34=\"Resi discount\",1+BF$10,1),BE34*BF$8*IF(AND($A34=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B34=\"Small business\",BF$11,IF($B34=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BF$12,IF($D34=\"Small business medium rebalancing\",BF$14,1)))*IF($C34=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BG33*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A34=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B34=\"Small business\",BG$11,IF($B34=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BG$12,IF($D34=\"Small business medium rebalancing\",BG$14,1)))*IF($C34=\"Resi discount\",1+BG$10,1),BF34*BG$8*IF(AND($A34=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B34=\"Small business\",BG$11,IF($B34=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BG$12,IF($D34=\"Small business medium rebalancing\",BG$14,1)))*IF($C34=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BH33*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A34=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B34=\"Small business\",BH$11,IF($B34=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BH$12,IF($D34=\"Small business medium rebalancing\",BH$14,1)))*IF($C34=\"Resi discount\",1+BH$10,1),BG34*BH$8*IF(AND($A34=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B34=\"Small business\",BH$11,IF($B34=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BH$12,IF($D34=\"Small business medium rebalancing\",BH$14,1)))*IF($C34=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BI33*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A34=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B34=\"Small business\",BI$11,IF($B34=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BI$12,IF($D34=\"Small business medium rebalancing\",BI$14,1)))*IF($C34=\"Resi discount\",1+BI$10,1),BH34*BI$8*IF(AND($A34=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B34=\"Small business\",BI$11,IF($B34=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BI$12,IF($D34=\"Small business medium rebalancing\",BI$14,1)))*IF($C34=\"Resi discount\",1+BI$10,1)))","v":1},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BJ33*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A34=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B34=\"Small business\",BJ$11,IF($B34=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BJ$12,IF($D34=\"Small business medium rebalancing\",BJ$14,1)))*IF($C34=\"Resi discount\",1+BJ$10,1),BI34*BJ$8*IF(AND($A34=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B34=\"Small business\",BJ$11,IF($B34=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BJ$12,IF($D34=\"Small business medium rebalancing\",BJ$14,1)))*IF($C34=\"Resi discount\",1+BJ$10,1)))","v":1},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BK33*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A34=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B34=\"Small business\",BK$11,IF($B34=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BK$12,IF($D34=\"Small business medium rebalancing\",BK$14,1)))*IF($C34=\"Resi discount\",1+BK$10,1),BJ34*BK$8*IF(AND($A34=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B34=\"Small business\",BK$11,IF($B34=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BK$12,IF($D34=\"Small business medium rebalancing\",BK$14,1)))*IF($C34=\"Resi discount\",1+BK$10,1)))","v":1},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BL33*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A34=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B34=\"Small business\",BL$11,IF($B34=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BL$12,IF($D34=\"Small business medium rebalancing\",BL$14,1)))*IF($C34=\"Resi discount\",1+BL$10,1),BK34*BL$8*IF(AND($A34=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B34=\"Small business\",BL$11,IF($B34=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BL$12,IF($D34=\"Small business medium rebalancing\",BL$14,1)))*IF($C34=\"Resi discount\",1+BL$10,1)))","v":1},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BM33*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A34=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B34=\"Small business\",BM$11,IF($B34=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BM$12,IF($D34=\"Small business medium rebalancing\",BM$14,1)))*IF($C34=\"Resi discount\",1+BM$10,1),BL34*BM$8*IF(AND($A34=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B34=\"Small business\",BM$11,IF($B34=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BM$12,IF($D34=\"Small business medium rebalancing\",BM$14,1)))*IF($C34=\"Resi discount\",1+BM$10,1)))","v":1},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BN33*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A34=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B34=\"Small business\",BN$11,IF($B34=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BN$12,IF($D34=\"Small business medium rebalancing\",BN$14,1)))*IF($C34=\"Resi discount\",1+BN$10,1),BM34*BN$8*IF(AND($A34=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B34=\"Small business\",BN$11,IF($B34=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BN$12,IF($D34=\"Small business medium rebalancing\",BN$14,1)))*IF($C34=\"Resi discount\",1+BN$10,1)))","v":1},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BO33*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A34=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B34=\"Small business\",BO$11,IF($B34=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BO$12,IF($D34=\"Small business medium rebalancing\",BO$14,1)))*IF($C34=\"Resi discount\",1+BO$10,1),BN34*BO$8*IF(AND($A34=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B34=\"Small business\",BO$11,IF($B34=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BO$12,IF($D34=\"Small business medium rebalancing\",BO$14,1)))*IF($C34=\"Resi discount\",1+BO$10,1)))","v":1},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BP33*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A34=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B34=\"Small business\",BP$11,IF($B34=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BP$12,IF($D34=\"Small business medium rebalancing\",BP$14,1)))*IF($C34=\"Resi discount\",1+BP$10,1),BO34*BP$8*IF(AND($A34=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B34=\"Small business\",BP$11,IF($B34=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BP$12,IF($D34=\"Small business medium rebalancing\",BP$14,1)))*IF($C34=\"Resi discount\",1+BP$10,1)))","v":1},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BQ33*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A34=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B34=\"Small business\",BQ$11,IF($B34=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BQ$12,IF($D34=\"Small business medium rebalancing\",BQ$14,1)))*IF($C34=\"Resi discount\",1+BQ$10,1),BP34*BQ$8*IF(AND($A34=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B34=\"Small business\",BQ$11,IF($B34=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BQ$12,IF($D34=\"Small business medium rebalancing\",BQ$14,1)))*IF($C34=\"Resi discount\",1+BQ$10,1)))","v":1},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BR33*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A34=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B34=\"Small business\",BR$11,IF($B34=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BR$12,IF($D34=\"Small business medium rebalancing\",BR$14,1)))*IF($C34=\"Resi discount\",1+BR$10,1),BQ34*BR$8*IF(AND($A34=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B34=\"Small business\",BR$11,IF($B34=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BR$12,IF($D34=\"Small business medium rebalancing\",BR$14,1)))*IF($C34=\"Resi discount\",1+BR$10,1)))","v":1},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BS33*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A34=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B34=\"Small business\",BS$11,IF($B34=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BS$12,IF($D34=\"Small business medium rebalancing\",BS$14,1)))*IF($C34=\"Resi discount\",1+BS$10,1),BR34*BS$8*IF(AND($A34=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B34=\"Small business\",BS$11,IF($B34=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BS$12,IF($D34=\"Small business medium rebalancing\",BS$14,1)))*IF($C34=\"Resi discount\",1+BS$10,1)))","v":10},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BT33*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A34=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B34=\"Small business\",BT$11,IF($B34=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BT$12,IF($D34=\"Small business medium rebalancing\",BT$14,1)))*IF($C34=\"Resi discount\",1+BT$10,1),BS34*BT$8*IF(AND($A34=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B34=\"Small business\",BT$11,IF($B34=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BT$12,IF($D34=\"Small business medium rebalancing\",BT$14,1)))*IF($C34=\"Resi discount\",1+BT$10,1)))","v":10},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BU33*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A34=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B34=\"Small business\",BU$11,IF($B34=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BU$12,IF($D34=\"Small business medium rebalancing\",BU$14,1)))*IF($C34=\"Resi discount\",1+BU$10,1),BT34*BU$8*IF(AND($A34=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B34=\"Small business\",BU$11,IF($B34=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BU$12,IF($D34=\"Small business medium rebalancing\",BU$14,1)))*IF($C34=\"Resi discount\",1+BU$10,1)))","v":10},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BV33*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A34=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B34=\"Small business\",BV$11,IF($B34=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BV$12,IF($D34=\"Small business medium rebalancing\",BV$14,1)))*IF($C34=\"Resi discount\",1+BV$10,1),BU34*BV$8*IF(AND($A34=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B34=\"Small business\",BV$11,IF($B34=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BV$12,IF($D34=\"Small business medium rebalancing\",BV$14,1)))*IF($C34=\"Resi discount\",1+BV$10,1)))","v":10},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BW33*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A34=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B34=\"Small business\",BW$11,IF($B34=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BW$12,IF($D34=\"Small business medium rebalancing\",BW$14,1)))*IF($C34=\"Resi discount\",1+BW$10,1),BV34*BW$8*IF(AND($A34=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B34=\"Small business\",BW$11,IF($B34=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BW$12,IF($D34=\"Small business medium rebalancing\",BW$14,1)))*IF($C34=\"Resi discount\",1+BW$10,1)))","v":10},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BX33*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A34=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B34=\"Small business\",BX$11,IF($B34=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BX$12,IF($D34=\"Small business medium rebalancing\",BX$14,1)))*IF($C34=\"Resi discount\",1+BX$10,1),BW34*BX$8*IF(AND($A34=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B34=\"Small business\",BX$11,IF($B34=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BX$12,IF($D34=\"Small business medium rebalancing\",BX$14,1)))*IF($C34=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BY33*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A34=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B34=\"Small business\",BY$11,IF($B34=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BY$12,IF($D34=\"Small business medium rebalancing\",BY$14,1)))*IF($C34=\"Resi discount\",1+BY$10,1),BX34*BY$8*IF(AND($A34=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B34=\"Small business\",BY$11,IF($B34=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BY$12,IF($D34=\"Small business medium rebalancing\",BY$14,1)))*IF($C34=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),BZ33*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A34=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B34=\"Small business\",BZ$11,IF($B34=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BZ$12,IF($D34=\"Small business medium rebalancing\",BZ$14,1)))*IF($C34=\"Resi discount\",1+BZ$10,1),BY34*BZ$8*IF(AND($A34=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B34=\"Small business\",BZ$11,IF($B34=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",BZ$12,IF($D34=\"Small business medium rebalancing\",BZ$14,1)))*IF($C34=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CA33*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A34=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B34=\"Small business\",CA$11,IF($B34=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CA$12,IF($D34=\"Small business medium rebalancing\",CA$14,1)))*IF($C34=\"Resi discount\",1+CA$10,1),BZ34*CA$8*IF(AND($A34=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B34=\"Small business\",CA$11,IF($B34=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CA$12,IF($D34=\"Small business medium rebalancing\",CA$14,1)))*IF($C34=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CB33*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A34=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B34=\"Small business\",CB$11,IF($B34=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CB$12,IF($D34=\"Small business medium rebalancing\",CB$14,1)))*IF($C34=\"Resi discount\",1+CB$10,1),CA34*CB$8*IF(AND($A34=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B34=\"Small business\",CB$11,IF($B34=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CB$12,IF($D34=\"Small business medium rebalancing\",CB$14,1)))*IF($C34=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CC33*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A34=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B34=\"Small business\",CC$11,IF($B34=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CC$12,IF($D34=\"Small business medium rebalancing\",CC$14,1)))*IF($C34=\"Resi discount\",1+CC$10,1),CB34*CC$8*IF(AND($A34=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B34=\"Small business\",CC$11,IF($B34=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CC$12,IF($D34=\"Small business medium rebalancing\",CC$14,1)))*IF($C34=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CD33*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A34=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B34=\"Small business\",CD$11,IF($B34=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CD$12,IF($D34=\"Small business medium rebalancing\",CD$14,1)))*IF($C34=\"Resi discount\",1+CD$10,1),CC34*CD$8*IF(AND($A34=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B34=\"Small business\",CD$11,IF($B34=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CD$12,IF($D34=\"Small business medium rebalancing\",CD$14,1)))*IF($C34=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CE33*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A34=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B34=\"Small business\",CE$11,IF($B34=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CE$12,IF($D34=\"Small business medium rebalancing\",CE$14,1)))*IF($C34=\"Resi discount\",1+CE$10,1),CD34*CE$8*IF(AND($A34=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B34=\"Small business\",CE$11,IF($B34=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CE$12,IF($D34=\"Small business medium rebalancing\",CE$14,1)))*IF($C34=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CF33*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A34=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B34=\"Small business\",CF$11,IF($B34=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CF$12,IF($D34=\"Small business medium rebalancing\",CF$14,1)))*IF($C34=\"Resi discount\",1+CF$10,1),CE34*CF$8*IF(AND($A34=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B34=\"Small business\",CF$11,IF($B34=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CF$12,IF($D34=\"Small business medium rebalancing\",CF$14,1)))*IF($C34=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CG33*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A34=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B34=\"Small business\",CG$11,IF($B34=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CG$12,IF($D34=\"Small business medium rebalancing\",CG$14,1)))*IF($C34=\"Resi discount\",1+CG$10,1),CF34*CG$8*IF(AND($A34=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B34=\"Small business\",CG$11,IF($B34=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CG$12,IF($D34=\"Small business medium rebalancing\",CG$14,1)))*IF($C34=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CH33*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A34=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B34=\"Small business\",CH$11,IF($B34=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CH$12,IF($D34=\"Small business medium rebalancing\",CH$14,1)))*IF($C34=\"Resi discount\",1+CH$10,1),CG34*CH$8*IF(AND($A34=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B34=\"Small business\",CH$11,IF($B34=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CH$12,IF($D34=\"Small business medium rebalancing\",CH$14,1)))*IF($C34=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CI33*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A34=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B34=\"Small business\",CI$11,IF($B34=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CI$12,IF($D34=\"Small business medium rebalancing\",CI$14,1)))*IF($C34=\"Resi discount\",1+CI$10,1),CH34*CI$8*IF(AND($A34=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B34=\"Small business\",CI$11,IF($B34=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CI$12,IF($D34=\"Small business medium rebalancing\",CI$14,1)))*IF($C34=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CJ33*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A34=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B34=\"Small business\",CJ$11,IF($B34=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CJ$12,IF($D34=\"Small business medium rebalancing\",CJ$14,1)))*IF($C34=\"Resi discount\",1+CJ$10,1),CI34*CJ$8*IF(AND($A34=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B34=\"Small business\",CJ$11,IF($B34=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CJ$12,IF($D34=\"Small business medium rebalancing\",CJ$14,1)))*IF($C34=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CK33*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A34=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B34=\"Small business\",CK$11,IF($B34=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CK$12,IF($D34=\"Small business medium rebalancing\",CK$14,1)))*IF($C34=\"Resi discount\",1+CK$10,1),CJ34*CK$8*IF(AND($A34=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B34=\"Small business\",CK$11,IF($B34=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CK$12,IF($D34=\"Small business medium rebalancing\",CK$14,1)))*IF($C34=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CL33*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A34=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B34=\"Small business\",CL$11,IF($B34=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CL$12,IF($D34=\"Small business medium rebalancing\",CL$14,1)))*IF($C34=\"Resi discount\",1+CL$10,1),CK34*CL$8*IF(AND($A34=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B34=\"Small business\",CL$11,IF($B34=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CL$12,IF($D34=\"Small business medium rebalancing\",CL$14,1)))*IF($C34=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CM33*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A34=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B34=\"Small business\",CM$11,IF($B34=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CM$12,IF($D34=\"Small business medium rebalancing\",CM$14,1)))*IF($C34=\"Resi discount\",1+CM$10,1),CL34*CM$8*IF(AND($A34=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B34=\"Small business\",CM$11,IF($B34=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CM$12,IF($D34=\"Small business medium rebalancing\",CM$14,1)))*IF($C34=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CN33*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A34=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B34=\"Small business\",CN$11,IF($B34=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CN$12,IF($D34=\"Small business medium rebalancing\",CN$14,1)))*IF($C34=\"Resi discount\",1+CN$10,1),CM34*CN$8*IF(AND($A34=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B34=\"Small business\",CN$11,IF($B34=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CN$12,IF($D34=\"Small business medium rebalancing\",CN$14,1)))*IF($C34=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CO33*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A34=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B34=\"Small business\",CO$11,IF($B34=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CO$12,IF($D34=\"Small business medium rebalancing\",CO$14,1)))*IF($C34=\"Resi discount\",1+CO$10,1),CN34*CO$8*IF(AND($A34=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B34=\"Small business\",CO$11,IF($B34=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CO$12,IF($D34=\"Small business medium rebalancing\",CO$14,1)))*IF($C34=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CP33*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A34=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B34=\"Small business\",CP$11,IF($B34=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CP$12,IF($D34=\"Small business medium rebalancing\",CP$14,1)))*IF($C34=\"Resi discount\",1+CP$10,1),CO34*CP$8*IF(AND($A34=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B34=\"Small business\",CP$11,IF($B34=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CP$12,IF($D34=\"Small business medium rebalancing\",CP$14,1)))*IF($C34=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E34=\"NAT56\",$E34=\"NAT75\")),CQ33*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E34,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A34=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B34=\"Small business\",CQ$11,IF($B34=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CQ$12,IF($D34=\"Small business medium rebalancing\",CQ$14,1)))*IF($C34=\"Resi discount\",1+CQ$10,1),CP34*CQ$8*IF(AND($A34=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B34=\"Small business\",CQ$11,IF($B34=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D34=\"Small business rebalancing\",CQ$12,IF($D34=\"Small business medium rebalancing\",CQ$14,1)))*IF($C34=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,"Small business",null,"Small business rebalancing",{"$f":"'Admin|Lists'!$B$23","v":"NEE12"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),F34*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A35=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B35=\"Small business\",F$11,IF($B35=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",F$12,IF($D35=\"Small business medium rebalancing\",F$14,1)))*IF($C35=\"Resi discount\",1+F$10,1),E35*F$8*IF(AND($A35=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B35=\"Small business\",F$11,IF($B35=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",F$12,IF($D35=\"Small business medium rebalancing\",F$14,1)))*IF($C35=\"Resi discount\",1+F$10,1)))","v":150.48677403125311},{"$f":"IF(AND(G$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),G34*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A35=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B35=\"Small business\",G$11,IF($B35=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",G$12,IF($D35=\"Small business medium rebalancing\",G$14,1)))*IF($C35=\"Resi discount\",1+G$10,1),F35*G$8*IF(AND($A35=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B35=\"Small business\",G$11,IF($B35=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",G$12,IF($D35=\"Small business medium rebalancing\",G$14,1)))*IF($C35=\"Resi discount\",1+G$10,1)))","v":158.30031874274269},{"$f":"IF(AND(H$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),H34*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A35=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B35=\"Small business\",H$11,IF($B35=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",H$12,IF($D35=\"Small business medium rebalancing\",H$14,1)))*IF($C35=\"Resi discount\",1+H$10,1),G35*H$8*IF(AND($A35=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B35=\"Small business\",H$11,IF($B35=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",H$12,IF($D35=\"Small business medium rebalancing\",H$14,1)))*IF($C35=\"Resi discount\",1+H$10,1)))","v":166.73611548713549},{"$f":"IF(AND(I$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),I34*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A35=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B35=\"Small business\",I$11,IF($B35=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",I$12,IF($D35=\"Small business medium rebalancing\",I$14,1)))*IF($C35=\"Resi discount\",1+I$10,1),H35*I$8*IF(AND($A35=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B35=\"Small business\",I$11,IF($B35=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",I$12,IF($D35=\"Small business medium rebalancing\",I$14,1)))*IF($C35=\"Resi discount\",1+I$10,1)))","v":175.91214712607857},{"$f":"IF(AND(J$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),J34*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A35=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B35=\"Small business\",J$11,IF($B35=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",J$12,IF($D35=\"Small business medium rebalancing\",J$14,1)))*IF($C35=\"Resi discount\",1+J$10,1),I35*J$8*IF(AND($A35=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B35=\"Small business\",J$11,IF($B35=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",J$12,IF($D35=\"Small business medium rebalancing\",J$14,1)))*IF($C35=\"Resi discount\",1+J$10,1)))","v":184.10017741108496},{"$f":"IF(AND(K$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),K34*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A35=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B35=\"Small business\",K$11,IF($B35=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",K$12,IF($D35=\"Small business medium rebalancing\",K$14,1)))*IF($C35=\"Resi discount\",1+K$10,1),J35*K$8*IF(AND($A35=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B35=\"Small business\",K$11,IF($B35=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",K$12,IF($D35=\"Small business medium rebalancing\",K$14,1)))*IF($C35=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),L34*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A35=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B35=\"Small business\",L$11,IF($B35=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",L$12,IF($D35=\"Small business medium rebalancing\",L$14,1)))*IF($C35=\"Resi discount\",1+L$10,1),K35*L$8*IF(AND($A35=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B35=\"Small business\",L$11,IF($B35=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",L$12,IF($D35=\"Small business medium rebalancing\",L$14,1)))*IF($C35=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),M34*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A35=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B35=\"Small business\",M$11,IF($B35=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",M$12,IF($D35=\"Small business medium rebalancing\",M$14,1)))*IF($C35=\"Resi discount\",1+M$10,1),L35*M$8*IF(AND($A35=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B35=\"Small business\",M$11,IF($B35=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",M$12,IF($D35=\"Small business medium rebalancing\",M$14,1)))*IF($C35=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),N34*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A35=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B35=\"Small business\",N$11,IF($B35=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",N$12,IF($D35=\"Small business medium rebalancing\",N$14,1)))*IF($C35=\"Resi discount\",1+N$10,1),M35*N$8*IF(AND($A35=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B35=\"Small business\",N$11,IF($B35=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",N$12,IF($D35=\"Small business medium rebalancing\",N$14,1)))*IF($C35=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),O34*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A35=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B35=\"Small business\",O$11,IF($B35=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",O$12,IF($D35=\"Small business medium rebalancing\",O$14,1)))*IF($C35=\"Resi discount\",1+O$10,1),N35*O$8*IF(AND($A35=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B35=\"Small business\",O$11,IF($B35=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",O$12,IF($D35=\"Small business medium rebalancing\",O$14,1)))*IF($C35=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),P34*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A35=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B35=\"Small business\",P$11,IF($B35=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",P$12,IF($D35=\"Small business medium rebalancing\",P$14,1)))*IF($C35=\"Resi discount\",1+P$10,1),O35*P$8*IF(AND($A35=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B35=\"Small business\",P$11,IF($B35=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",P$12,IF($D35=\"Small business medium rebalancing\",P$14,1)))*IF($C35=\"Resi discount\",1+P$10,1)))","v":16.24714546020342},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),Q34*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A35=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B35=\"Small business\",Q$11,IF($B35=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",Q$12,IF($D35=\"Small business medium rebalancing\",Q$14,1)))*IF($C35=\"Resi discount\",1+Q$10,1),P35*Q$8*IF(AND($A35=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B35=\"Small business\",Q$11,IF($B35=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",Q$12,IF($D35=\"Small business medium rebalancing\",Q$14,1)))*IF($C35=\"Resi discount\",1+Q$10,1)))","v":16.626173577677591},{"$f":"IF(AND(R$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),R34*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A35=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B35=\"Small business\",R$11,IF($B35=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",R$12,IF($D35=\"Small business medium rebalancing\",R$14,1)))*IF($C35=\"Resi discount\",1+R$10,1),Q35*R$8*IF(AND($A35=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B35=\"Small business\",R$11,IF($B35=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",R$12,IF($D35=\"Small business medium rebalancing\",R$14,1)))*IF($C35=\"Resi discount\",1+R$10,1)))","v":17.036025948013577},{"$f":"IF(AND(S$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),S34*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A35=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B35=\"Small business\",S$11,IF($B35=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",S$12,IF($D35=\"Small business medium rebalancing\",S$14,1)))*IF($C35=\"Resi discount\",1+S$10,1),R35*S$8*IF(AND($A35=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B35=\"Small business\",S$11,IF($B35=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",S$12,IF($D35=\"Small business medium rebalancing\",S$14,1)))*IF($C35=\"Resi discount\",1+S$10,1)))","v":17.487068456959754},{"$f":"IF(AND(T$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),T34*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A35=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B35=\"Small business\",T$11,IF($B35=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",T$12,IF($D35=\"Small business medium rebalancing\",T$14,1)))*IF($C35=\"Resi discount\",1+T$10,1),S35*T$8*IF(AND($A35=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B35=\"Small business\",T$11,IF($B35=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",T$12,IF($D35=\"Small business medium rebalancing\",T$14,1)))*IF($C35=\"Resi discount\",1+T$10,1)))","v":17.814864635325211},{"$f":"IF(AND(U$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),U34*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A35=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B35=\"Small business\",U$11,IF($B35=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",U$12,IF($D35=\"Small business medium rebalancing\",U$14,1)))*IF($C35=\"Resi discount\",1+U$10,1),T35*U$8*IF(AND($A35=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B35=\"Small business\",U$11,IF($B35=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",U$12,IF($D35=\"Small business medium rebalancing\",U$14,1)))*IF($C35=\"Resi discount\",1+U$10,1)))","v":16.24714546020342},{"$f":"IF(AND(V$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),V34*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A35=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B35=\"Small business\",V$11,IF($B35=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",V$12,IF($D35=\"Small business medium rebalancing\",V$14,1)))*IF($C35=\"Resi discount\",1+V$10,1),U35*V$8*IF(AND($A35=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B35=\"Small business\",V$11,IF($B35=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",V$12,IF($D35=\"Small business medium rebalancing\",V$14,1)))*IF($C35=\"Resi discount\",1+V$10,1)))","v":16.626173577677591},{"$f":"IF(AND(W$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),W34*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A35=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B35=\"Small business\",W$11,IF($B35=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",W$12,IF($D35=\"Small business medium rebalancing\",W$14,1)))*IF($C35=\"Resi discount\",1+W$10,1),V35*W$8*IF(AND($A35=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B35=\"Small business\",W$11,IF($B35=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",W$12,IF($D35=\"Small business medium rebalancing\",W$14,1)))*IF($C35=\"Resi discount\",1+W$10,1)))","v":17.036025948013577},{"$f":"IF(AND(X$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),X34*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A35=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B35=\"Small business\",X$11,IF($B35=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",X$12,IF($D35=\"Small business medium rebalancing\",X$14,1)))*IF($C35=\"Resi discount\",1+X$10,1),W35*X$8*IF(AND($A35=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B35=\"Small business\",X$11,IF($B35=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",X$12,IF($D35=\"Small business medium rebalancing\",X$14,1)))*IF($C35=\"Resi discount\",1+X$10,1)))","v":17.487068456959754},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),Y34*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A35=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B35=\"Small business\",Y$11,IF($B35=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",Y$12,IF($D35=\"Small business medium rebalancing\",Y$14,1)))*IF($C35=\"Resi discount\",1+Y$10,1),X35*Y$8*IF(AND($A35=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B35=\"Small business\",Y$11,IF($B35=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",Y$12,IF($D35=\"Small business medium rebalancing\",Y$14,1)))*IF($C35=\"Resi discount\",1+Y$10,1)))","v":17.814864635325211},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),Z34*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A35=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B35=\"Small business\",Z$11,IF($B35=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",Z$12,IF($D35=\"Small business medium rebalancing\",Z$14,1)))*IF($C35=\"Resi discount\",1+Z$10,1),Y35*Z$8*IF(AND($A35=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B35=\"Small business\",Z$11,IF($B35=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",Z$12,IF($D35=\"Small business medium rebalancing\",Z$14,1)))*IF($C35=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AA34*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A35=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B35=\"Small business\",AA$11,IF($B35=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AA$12,IF($D35=\"Small business medium rebalancing\",AA$14,1)))*IF($C35=\"Resi discount\",1+AA$10,1),Z35*AA$8*IF(AND($A35=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B35=\"Small business\",AA$11,IF($B35=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AA$12,IF($D35=\"Small business medium rebalancing\",AA$14,1)))*IF($C35=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AB34*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A35=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B35=\"Small business\",AB$11,IF($B35=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AB$12,IF($D35=\"Small business medium rebalancing\",AB$14,1)))*IF($C35=\"Resi discount\",1+AB$10,1),AA35*AB$8*IF(AND($A35=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B35=\"Small business\",AB$11,IF($B35=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AB$12,IF($D35=\"Small business medium rebalancing\",AB$14,1)))*IF($C35=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AC34*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A35=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B35=\"Small business\",AC$11,IF($B35=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AC$12,IF($D35=\"Small business medium rebalancing\",AC$14,1)))*IF($C35=\"Resi discount\",1+AC$10,1),AB35*AC$8*IF(AND($A35=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B35=\"Small business\",AC$11,IF($B35=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AC$12,IF($D35=\"Small business medium rebalancing\",AC$14,1)))*IF($C35=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AD34*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A35=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B35=\"Small business\",AD$11,IF($B35=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AD$12,IF($D35=\"Small business medium rebalancing\",AD$14,1)))*IF($C35=\"Resi discount\",1+AD$10,1),AC35*AD$8*IF(AND($A35=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B35=\"Small business\",AD$11,IF($B35=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AD$12,IF($D35=\"Small business medium rebalancing\",AD$14,1)))*IF($C35=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AE34*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A35=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B35=\"Small business\",AE$11,IF($B35=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AE$12,IF($D35=\"Small business medium rebalancing\",AE$14,1)))*IF($C35=\"Resi discount\",1+AE$10,1),AD35*AE$8*IF(AND($A35=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B35=\"Small business\",AE$11,IF($B35=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AE$12,IF($D35=\"Small business medium rebalancing\",AE$14,1)))*IF($C35=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AF34*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A35=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B35=\"Small business\",AF$11,IF($B35=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AF$12,IF($D35=\"Small business medium rebalancing\",AF$14,1)))*IF($C35=\"Resi discount\",1+AF$10,1),AE35*AF$8*IF(AND($A35=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B35=\"Small business\",AF$11,IF($B35=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AF$12,IF($D35=\"Small business medium rebalancing\",AF$14,1)))*IF($C35=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AG34*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A35=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B35=\"Small business\",AG$11,IF($B35=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AG$12,IF($D35=\"Small business medium rebalancing\",AG$14,1)))*IF($C35=\"Resi discount\",1+AG$10,1),AF35*AG$8*IF(AND($A35=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B35=\"Small business\",AG$11,IF($B35=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AG$12,IF($D35=\"Small business medium rebalancing\",AG$14,1)))*IF($C35=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AH34*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A35=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B35=\"Small business\",AH$11,IF($B35=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AH$12,IF($D35=\"Small business medium rebalancing\",AH$14,1)))*IF($C35=\"Resi discount\",1+AH$10,1),AG35*AH$8*IF(AND($A35=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B35=\"Small business\",AH$11,IF($B35=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AH$12,IF($D35=\"Small business medium rebalancing\",AH$14,1)))*IF($C35=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AI34*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A35=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B35=\"Small business\",AI$11,IF($B35=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AI$12,IF($D35=\"Small business medium rebalancing\",AI$14,1)))*IF($C35=\"Resi discount\",1+AI$10,1),AH35*AI$8*IF(AND($A35=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B35=\"Small business\",AI$11,IF($B35=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AI$12,IF($D35=\"Small business medium rebalancing\",AI$14,1)))*IF($C35=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AJ34*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A35=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B35=\"Small business\",AJ$11,IF($B35=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AJ$12,IF($D35=\"Small business medium rebalancing\",AJ$14,1)))*IF($C35=\"Resi discount\",1+AJ$10,1),AI35*AJ$8*IF(AND($A35=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B35=\"Small business\",AJ$11,IF($B35=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AJ$12,IF($D35=\"Small business medium rebalancing\",AJ$14,1)))*IF($C35=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AK34*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A35=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B35=\"Small business\",AK$11,IF($B35=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AK$12,IF($D35=\"Small business medium rebalancing\",AK$14,1)))*IF($C35=\"Resi discount\",1+AK$10,1),AJ35*AK$8*IF(AND($A35=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B35=\"Small business\",AK$11,IF($B35=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AK$12,IF($D35=\"Small business medium rebalancing\",AK$14,1)))*IF($C35=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AL34*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A35=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B35=\"Small business\",AL$11,IF($B35=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AL$12,IF($D35=\"Small business medium rebalancing\",AL$14,1)))*IF($C35=\"Resi discount\",1+AL$10,1),AK35*AL$8*IF(AND($A35=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B35=\"Small business\",AL$11,IF($B35=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AL$12,IF($D35=\"Small business medium rebalancing\",AL$14,1)))*IF($C35=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AM34*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A35=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B35=\"Small business\",AM$11,IF($B35=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AM$12,IF($D35=\"Small business medium rebalancing\",AM$14,1)))*IF($C35=\"Resi discount\",1+AM$10,1),AL35*AM$8*IF(AND($A35=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B35=\"Small business\",AM$11,IF($B35=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AM$12,IF($D35=\"Small business medium rebalancing\",AM$14,1)))*IF($C35=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AN34*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A35=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B35=\"Small business\",AN$11,IF($B35=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AN$12,IF($D35=\"Small business medium rebalancing\",AN$14,1)))*IF($C35=\"Resi discount\",1+AN$10,1),AM35*AN$8*IF(AND($A35=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B35=\"Small business\",AN$11,IF($B35=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AN$12,IF($D35=\"Small business medium rebalancing\",AN$14,1)))*IF($C35=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AO34*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A35=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B35=\"Small business\",AO$11,IF($B35=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AO$12,IF($D35=\"Small business medium rebalancing\",AO$14,1)))*IF($C35=\"Resi discount\",1+AO$10,1),AN35*AO$8*IF(AND($A35=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B35=\"Small business\",AO$11,IF($B35=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AO$12,IF($D35=\"Small business medium rebalancing\",AO$14,1)))*IF($C35=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AP34*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A35=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B35=\"Small business\",AP$11,IF($B35=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AP$12,IF($D35=\"Small business medium rebalancing\",AP$14,1)))*IF($C35=\"Resi discount\",1+AP$10,1),AO35*AP$8*IF(AND($A35=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B35=\"Small business\",AP$11,IF($B35=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AP$12,IF($D35=\"Small business medium rebalancing\",AP$14,1)))*IF($C35=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AQ34*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A35=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B35=\"Small business\",AQ$11,IF($B35=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AQ$12,IF($D35=\"Small business medium rebalancing\",AQ$14,1)))*IF($C35=\"Resi discount\",1+AQ$10,1),AP35*AQ$8*IF(AND($A35=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B35=\"Small business\",AQ$11,IF($B35=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AQ$12,IF($D35=\"Small business medium rebalancing\",AQ$14,1)))*IF($C35=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AR34*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A35=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B35=\"Small business\",AR$11,IF($B35=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AR$12,IF($D35=\"Small business medium rebalancing\",AR$14,1)))*IF($C35=\"Resi discount\",1+AR$10,1),AQ35*AR$8*IF(AND($A35=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B35=\"Small business\",AR$11,IF($B35=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AR$12,IF($D35=\"Small business medium rebalancing\",AR$14,1)))*IF($C35=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AS34*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A35=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B35=\"Small business\",AS$11,IF($B35=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AS$12,IF($D35=\"Small business medium rebalancing\",AS$14,1)))*IF($C35=\"Resi discount\",1+AS$10,1),AR35*AS$8*IF(AND($A35=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B35=\"Small business\",AS$11,IF($B35=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AS$12,IF($D35=\"Small business medium rebalancing\",AS$14,1)))*IF($C35=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AT34*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A35=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B35=\"Small business\",AT$11,IF($B35=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AT$12,IF($D35=\"Small business medium rebalancing\",AT$14,1)))*IF($C35=\"Resi discount\",1+AT$10,1),AS35*AT$8*IF(AND($A35=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B35=\"Small business\",AT$11,IF($B35=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AT$12,IF($D35=\"Small business medium rebalancing\",AT$14,1)))*IF($C35=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AU34*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A35=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B35=\"Small business\",AU$11,IF($B35=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AU$12,IF($D35=\"Small business medium rebalancing\",AU$14,1)))*IF($C35=\"Resi discount\",1+AU$10,1),AT35*AU$8*IF(AND($A35=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B35=\"Small business\",AU$11,IF($B35=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AU$12,IF($D35=\"Small business medium rebalancing\",AU$14,1)))*IF($C35=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AV34*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A35=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B35=\"Small business\",AV$11,IF($B35=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AV$12,IF($D35=\"Small business medium rebalancing\",AV$14,1)))*IF($C35=\"Resi discount\",1+AV$10,1),AU35*AV$8*IF(AND($A35=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B35=\"Small business\",AV$11,IF($B35=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AV$12,IF($D35=\"Small business medium rebalancing\",AV$14,1)))*IF($C35=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AW34*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A35=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B35=\"Small business\",AW$11,IF($B35=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AW$12,IF($D35=\"Small business medium rebalancing\",AW$14,1)))*IF($C35=\"Resi discount\",1+AW$10,1),AV35*AW$8*IF(AND($A35=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B35=\"Small business\",AW$11,IF($B35=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AW$12,IF($D35=\"Small business medium rebalancing\",AW$14,1)))*IF($C35=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AX34*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A35=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B35=\"Small business\",AX$11,IF($B35=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AX$12,IF($D35=\"Small business medium rebalancing\",AX$14,1)))*IF($C35=\"Resi discount\",1+AX$10,1),AW35*AX$8*IF(AND($A35=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B35=\"Small business\",AX$11,IF($B35=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AX$12,IF($D35=\"Small business medium rebalancing\",AX$14,1)))*IF($C35=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AY34*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A35=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B35=\"Small business\",AY$11,IF($B35=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AY$12,IF($D35=\"Small business medium rebalancing\",AY$14,1)))*IF($C35=\"Resi discount\",1+AY$10,1),AX35*AY$8*IF(AND($A35=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B35=\"Small business\",AY$11,IF($B35=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AY$12,IF($D35=\"Small business medium rebalancing\",AY$14,1)))*IF($C35=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),AZ34*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A35=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B35=\"Small business\",AZ$11,IF($B35=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AZ$12,IF($D35=\"Small business medium rebalancing\",AZ$14,1)))*IF($C35=\"Resi discount\",1+AZ$10,1),AY35*AZ$8*IF(AND($A35=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B35=\"Small business\",AZ$11,IF($B35=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",AZ$12,IF($D35=\"Small business medium rebalancing\",AZ$14,1)))*IF($C35=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BA34*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A35=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B35=\"Small business\",BA$11,IF($B35=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BA$12,IF($D35=\"Small business medium rebalancing\",BA$14,1)))*IF($C35=\"Resi discount\",1+BA$10,1),AZ35*BA$8*IF(AND($A35=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B35=\"Small business\",BA$11,IF($B35=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BA$12,IF($D35=\"Small business medium rebalancing\",BA$14,1)))*IF($C35=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BB34*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A35=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B35=\"Small business\",BB$11,IF($B35=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BB$12,IF($D35=\"Small business medium rebalancing\",BB$14,1)))*IF($C35=\"Resi discount\",1+BB$10,1),BA35*BB$8*IF(AND($A35=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B35=\"Small business\",BB$11,IF($B35=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BB$12,IF($D35=\"Small business medium rebalancing\",BB$14,1)))*IF($C35=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BC34*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A35=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B35=\"Small business\",BC$11,IF($B35=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BC$12,IF($D35=\"Small business medium rebalancing\",BC$14,1)))*IF($C35=\"Resi discount\",1+BC$10,1),BB35*BC$8*IF(AND($A35=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B35=\"Small business\",BC$11,IF($B35=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BC$12,IF($D35=\"Small business medium rebalancing\",BC$14,1)))*IF($C35=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BD34*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A35=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B35=\"Small business\",BD$11,IF($B35=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BD$12,IF($D35=\"Small business medium rebalancing\",BD$14,1)))*IF($C35=\"Resi discount\",1+BD$10,1),BC35*BD$8*IF(AND($A35=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B35=\"Small business\",BD$11,IF($B35=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BD$12,IF($D35=\"Small business medium rebalancing\",BD$14,1)))*IF($C35=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BE34*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A35=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B35=\"Small business\",BE$11,IF($B35=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BE$12,IF($D35=\"Small business medium rebalancing\",BE$14,1)))*IF($C35=\"Resi discount\",1+BE$10,1),BD35*BE$8*IF(AND($A35=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B35=\"Small business\",BE$11,IF($B35=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BE$12,IF($D35=\"Small business medium rebalancing\",BE$14,1)))*IF($C35=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BF34*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A35=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B35=\"Small business\",BF$11,IF($B35=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BF$12,IF($D35=\"Small business medium rebalancing\",BF$14,1)))*IF($C35=\"Resi discount\",1+BF$10,1),BE35*BF$8*IF(AND($A35=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B35=\"Small business\",BF$11,IF($B35=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BF$12,IF($D35=\"Small business medium rebalancing\",BF$14,1)))*IF($C35=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BG34*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A35=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B35=\"Small business\",BG$11,IF($B35=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BG$12,IF($D35=\"Small business medium rebalancing\",BG$14,1)))*IF($C35=\"Resi discount\",1+BG$10,1),BF35*BG$8*IF(AND($A35=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B35=\"Small business\",BG$11,IF($B35=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BG$12,IF($D35=\"Small business medium rebalancing\",BG$14,1)))*IF($C35=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BH34*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A35=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B35=\"Small business\",BH$11,IF($B35=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BH$12,IF($D35=\"Small business medium rebalancing\",BH$14,1)))*IF($C35=\"Resi discount\",1+BH$10,1),BG35*BH$8*IF(AND($A35=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B35=\"Small business\",BH$11,IF($B35=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BH$12,IF($D35=\"Small business medium rebalancing\",BH$14,1)))*IF($C35=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BI34*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A35=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B35=\"Small business\",BI$11,IF($B35=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BI$12,IF($D35=\"Small business medium rebalancing\",BI$14,1)))*IF($C35=\"Resi discount\",1+BI$10,1),BH35*BI$8*IF(AND($A35=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B35=\"Small business\",BI$11,IF($B35=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BI$12,IF($D35=\"Small business medium rebalancing\",BI$14,1)))*IF($C35=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BJ34*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A35=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B35=\"Small business\",BJ$11,IF($B35=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BJ$12,IF($D35=\"Small business medium rebalancing\",BJ$14,1)))*IF($C35=\"Resi discount\",1+BJ$10,1),BI35*BJ$8*IF(AND($A35=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B35=\"Small business\",BJ$11,IF($B35=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BJ$12,IF($D35=\"Small business medium rebalancing\",BJ$14,1)))*IF($C35=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BK34*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A35=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B35=\"Small business\",BK$11,IF($B35=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BK$12,IF($D35=\"Small business medium rebalancing\",BK$14,1)))*IF($C35=\"Resi discount\",1+BK$10,1),BJ35*BK$8*IF(AND($A35=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B35=\"Small business\",BK$11,IF($B35=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BK$12,IF($D35=\"Small business medium rebalancing\",BK$14,1)))*IF($C35=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BL34*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A35=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B35=\"Small business\",BL$11,IF($B35=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BL$12,IF($D35=\"Small business medium rebalancing\",BL$14,1)))*IF($C35=\"Resi discount\",1+BL$10,1),BK35*BL$8*IF(AND($A35=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B35=\"Small business\",BL$11,IF($B35=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BL$12,IF($D35=\"Small business medium rebalancing\",BL$14,1)))*IF($C35=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BM34*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A35=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B35=\"Small business\",BM$11,IF($B35=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BM$12,IF($D35=\"Small business medium rebalancing\",BM$14,1)))*IF($C35=\"Resi discount\",1+BM$10,1),BL35*BM$8*IF(AND($A35=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B35=\"Small business\",BM$11,IF($B35=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BM$12,IF($D35=\"Small business medium rebalancing\",BM$14,1)))*IF($C35=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BN34*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A35=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B35=\"Small business\",BN$11,IF($B35=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BN$12,IF($D35=\"Small business medium rebalancing\",BN$14,1)))*IF($C35=\"Resi discount\",1+BN$10,1),BM35*BN$8*IF(AND($A35=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B35=\"Small business\",BN$11,IF($B35=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BN$12,IF($D35=\"Small business medium rebalancing\",BN$14,1)))*IF($C35=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BO34*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A35=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B35=\"Small business\",BO$11,IF($B35=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BO$12,IF($D35=\"Small business medium rebalancing\",BO$14,1)))*IF($C35=\"Resi discount\",1+BO$10,1),BN35*BO$8*IF(AND($A35=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B35=\"Small business\",BO$11,IF($B35=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BO$12,IF($D35=\"Small business medium rebalancing\",BO$14,1)))*IF($C35=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BP34*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A35=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B35=\"Small business\",BP$11,IF($B35=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BP$12,IF($D35=\"Small business medium rebalancing\",BP$14,1)))*IF($C35=\"Resi discount\",1+BP$10,1),BO35*BP$8*IF(AND($A35=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B35=\"Small business\",BP$11,IF($B35=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BP$12,IF($D35=\"Small business medium rebalancing\",BP$14,1)))*IF($C35=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BQ34*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A35=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B35=\"Small business\",BQ$11,IF($B35=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BQ$12,IF($D35=\"Small business medium rebalancing\",BQ$14,1)))*IF($C35=\"Resi discount\",1+BQ$10,1),BP35*BQ$8*IF(AND($A35=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B35=\"Small business\",BQ$11,IF($B35=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BQ$12,IF($D35=\"Small business medium rebalancing\",BQ$14,1)))*IF($C35=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BR34*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A35=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B35=\"Small business\",BR$11,IF($B35=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BR$12,IF($D35=\"Small business medium rebalancing\",BR$14,1)))*IF($C35=\"Resi discount\",1+BR$10,1),BQ35*BR$8*IF(AND($A35=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B35=\"Small business\",BR$11,IF($B35=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BR$12,IF($D35=\"Small business medium rebalancing\",BR$14,1)))*IF($C35=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BS34*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A35=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B35=\"Small business\",BS$11,IF($B35=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BS$12,IF($D35=\"Small business medium rebalancing\",BS$14,1)))*IF($C35=\"Resi discount\",1+BS$10,1),BR35*BS$8*IF(AND($A35=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B35=\"Small business\",BS$11,IF($B35=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BS$12,IF($D35=\"Small business medium rebalancing\",BS$14,1)))*IF($C35=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BT34*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A35=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B35=\"Small business\",BT$11,IF($B35=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BT$12,IF($D35=\"Small business medium rebalancing\",BT$14,1)))*IF($C35=\"Resi discount\",1+BT$10,1),BS35*BT$8*IF(AND($A35=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B35=\"Small business\",BT$11,IF($B35=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BT$12,IF($D35=\"Small business medium rebalancing\",BT$14,1)))*IF($C35=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BU34*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A35=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B35=\"Small business\",BU$11,IF($B35=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BU$12,IF($D35=\"Small business medium rebalancing\",BU$14,1)))*IF($C35=\"Resi discount\",1+BU$10,1),BT35*BU$8*IF(AND($A35=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B35=\"Small business\",BU$11,IF($B35=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BU$12,IF($D35=\"Small business medium rebalancing\",BU$14,1)))*IF($C35=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BV34*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A35=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B35=\"Small business\",BV$11,IF($B35=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BV$12,IF($D35=\"Small business medium rebalancing\",BV$14,1)))*IF($C35=\"Resi discount\",1+BV$10,1),BU35*BV$8*IF(AND($A35=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B35=\"Small business\",BV$11,IF($B35=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BV$12,IF($D35=\"Small business medium rebalancing\",BV$14,1)))*IF($C35=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BW34*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A35=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B35=\"Small business\",BW$11,IF($B35=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BW$12,IF($D35=\"Small business medium rebalancing\",BW$14,1)))*IF($C35=\"Resi discount\",1+BW$10,1),BV35*BW$8*IF(AND($A35=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B35=\"Small business\",BW$11,IF($B35=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BW$12,IF($D35=\"Small business medium rebalancing\",BW$14,1)))*IF($C35=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BX34*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A35=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B35=\"Small business\",BX$11,IF($B35=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BX$12,IF($D35=\"Small business medium rebalancing\",BX$14,1)))*IF($C35=\"Resi discount\",1+BX$10,1),BW35*BX$8*IF(AND($A35=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B35=\"Small business\",BX$11,IF($B35=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BX$12,IF($D35=\"Small business medium rebalancing\",BX$14,1)))*IF($C35=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BY34*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A35=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B35=\"Small business\",BY$11,IF($B35=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BY$12,IF($D35=\"Small business medium rebalancing\",BY$14,1)))*IF($C35=\"Resi discount\",1+BY$10,1),BX35*BY$8*IF(AND($A35=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B35=\"Small business\",BY$11,IF($B35=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BY$12,IF($D35=\"Small business medium rebalancing\",BY$14,1)))*IF($C35=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),BZ34*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A35=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B35=\"Small business\",BZ$11,IF($B35=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BZ$12,IF($D35=\"Small business medium rebalancing\",BZ$14,1)))*IF($C35=\"Resi discount\",1+BZ$10,1),BY35*BZ$8*IF(AND($A35=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B35=\"Small business\",BZ$11,IF($B35=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",BZ$12,IF($D35=\"Small business medium rebalancing\",BZ$14,1)))*IF($C35=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CA34*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A35=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B35=\"Small business\",CA$11,IF($B35=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CA$12,IF($D35=\"Small business medium rebalancing\",CA$14,1)))*IF($C35=\"Resi discount\",1+CA$10,1),BZ35*CA$8*IF(AND($A35=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B35=\"Small business\",CA$11,IF($B35=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CA$12,IF($D35=\"Small business medium rebalancing\",CA$14,1)))*IF($C35=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CB34*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A35=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B35=\"Small business\",CB$11,IF($B35=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CB$12,IF($D35=\"Small business medium rebalancing\",CB$14,1)))*IF($C35=\"Resi discount\",1+CB$10,1),CA35*CB$8*IF(AND($A35=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B35=\"Small business\",CB$11,IF($B35=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CB$12,IF($D35=\"Small business medium rebalancing\",CB$14,1)))*IF($C35=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CC34*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A35=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B35=\"Small business\",CC$11,IF($B35=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CC$12,IF($D35=\"Small business medium rebalancing\",CC$14,1)))*IF($C35=\"Resi discount\",1+CC$10,1),CB35*CC$8*IF(AND($A35=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B35=\"Small business\",CC$11,IF($B35=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CC$12,IF($D35=\"Small business medium rebalancing\",CC$14,1)))*IF($C35=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CD34*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A35=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B35=\"Small business\",CD$11,IF($B35=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CD$12,IF($D35=\"Small business medium rebalancing\",CD$14,1)))*IF($C35=\"Resi discount\",1+CD$10,1),CC35*CD$8*IF(AND($A35=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B35=\"Small business\",CD$11,IF($B35=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CD$12,IF($D35=\"Small business medium rebalancing\",CD$14,1)))*IF($C35=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CE34*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A35=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B35=\"Small business\",CE$11,IF($B35=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CE$12,IF($D35=\"Small business medium rebalancing\",CE$14,1)))*IF($C35=\"Resi discount\",1+CE$10,1),CD35*CE$8*IF(AND($A35=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B35=\"Small business\",CE$11,IF($B35=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CE$12,IF($D35=\"Small business medium rebalancing\",CE$14,1)))*IF($C35=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CF34*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A35=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B35=\"Small business\",CF$11,IF($B35=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CF$12,IF($D35=\"Small business medium rebalancing\",CF$14,1)))*IF($C35=\"Resi discount\",1+CF$10,1),CE35*CF$8*IF(AND($A35=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B35=\"Small business\",CF$11,IF($B35=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CF$12,IF($D35=\"Small business medium rebalancing\",CF$14,1)))*IF($C35=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CG34*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A35=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B35=\"Small business\",CG$11,IF($B35=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CG$12,IF($D35=\"Small business medium rebalancing\",CG$14,1)))*IF($C35=\"Resi discount\",1+CG$10,1),CF35*CG$8*IF(AND($A35=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B35=\"Small business\",CG$11,IF($B35=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CG$12,IF($D35=\"Small business medium rebalancing\",CG$14,1)))*IF($C35=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CH34*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A35=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B35=\"Small business\",CH$11,IF($B35=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CH$12,IF($D35=\"Small business medium rebalancing\",CH$14,1)))*IF($C35=\"Resi discount\",1+CH$10,1),CG35*CH$8*IF(AND($A35=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B35=\"Small business\",CH$11,IF($B35=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CH$12,IF($D35=\"Small business medium rebalancing\",CH$14,1)))*IF($C35=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CI34*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A35=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B35=\"Small business\",CI$11,IF($B35=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CI$12,IF($D35=\"Small business medium rebalancing\",CI$14,1)))*IF($C35=\"Resi discount\",1+CI$10,1),CH35*CI$8*IF(AND($A35=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B35=\"Small business\",CI$11,IF($B35=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CI$12,IF($D35=\"Small business medium rebalancing\",CI$14,1)))*IF($C35=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CJ34*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A35=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B35=\"Small business\",CJ$11,IF($B35=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CJ$12,IF($D35=\"Small business medium rebalancing\",CJ$14,1)))*IF($C35=\"Resi discount\",1+CJ$10,1),CI35*CJ$8*IF(AND($A35=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B35=\"Small business\",CJ$11,IF($B35=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CJ$12,IF($D35=\"Small business medium rebalancing\",CJ$14,1)))*IF($C35=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CK34*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A35=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B35=\"Small business\",CK$11,IF($B35=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CK$12,IF($D35=\"Small business medium rebalancing\",CK$14,1)))*IF($C35=\"Resi discount\",1+CK$10,1),CJ35*CK$8*IF(AND($A35=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B35=\"Small business\",CK$11,IF($B35=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CK$12,IF($D35=\"Small business medium rebalancing\",CK$14,1)))*IF($C35=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CL34*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A35=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B35=\"Small business\",CL$11,IF($B35=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CL$12,IF($D35=\"Small business medium rebalancing\",CL$14,1)))*IF($C35=\"Resi discount\",1+CL$10,1),CK35*CL$8*IF(AND($A35=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B35=\"Small business\",CL$11,IF($B35=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CL$12,IF($D35=\"Small business medium rebalancing\",CL$14,1)))*IF($C35=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CM34*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A35=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B35=\"Small business\",CM$11,IF($B35=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CM$12,IF($D35=\"Small business medium rebalancing\",CM$14,1)))*IF($C35=\"Resi discount\",1+CM$10,1),CL35*CM$8*IF(AND($A35=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B35=\"Small business\",CM$11,IF($B35=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CM$12,IF($D35=\"Small business medium rebalancing\",CM$14,1)))*IF($C35=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CN34*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A35=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B35=\"Small business\",CN$11,IF($B35=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CN$12,IF($D35=\"Small business medium rebalancing\",CN$14,1)))*IF($C35=\"Resi discount\",1+CN$10,1),CM35*CN$8*IF(AND($A35=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B35=\"Small business\",CN$11,IF($B35=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CN$12,IF($D35=\"Small business medium rebalancing\",CN$14,1)))*IF($C35=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CO34*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A35=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B35=\"Small business\",CO$11,IF($B35=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CO$12,IF($D35=\"Small business medium rebalancing\",CO$14,1)))*IF($C35=\"Resi discount\",1+CO$10,1),CN35*CO$8*IF(AND($A35=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B35=\"Small business\",CO$11,IF($B35=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CO$12,IF($D35=\"Small business medium rebalancing\",CO$14,1)))*IF($C35=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CP34*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A35=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B35=\"Small business\",CP$11,IF($B35=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CP$12,IF($D35=\"Small business medium rebalancing\",CP$14,1)))*IF($C35=\"Resi discount\",1+CP$10,1),CO35*CP$8*IF(AND($A35=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B35=\"Small business\",CP$11,IF($B35=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CP$12,IF($D35=\"Small business medium rebalancing\",CP$14,1)))*IF($C35=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E35=\"NAT56\",$E35=\"NAT75\")),CQ34*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E35,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A35=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B35=\"Small business\",CQ$11,IF($B35=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CQ$12,IF($D35=\"Small business medium rebalancing\",CQ$14,1)))*IF($C35=\"Resi discount\",1+CQ$10,1),CP35*CQ$8*IF(AND($A35=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B35=\"Small business\",CQ$11,IF($B35=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D35=\"Small business rebalancing\",CQ$12,IF($D35=\"Small business medium rebalancing\",CQ$14,1)))*IF($C35=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,"Small business",null,"Small business rebalancing","NEE12S",{"$f":"IF(AND(F$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),F35*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A36=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B36=\"Small business\",F$11,IF($B36=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",F$12,IF($D36=\"Small business medium rebalancing\",F$14,1)))*IF($C36=\"Resi discount\",1+F$10,1),E36*F$8*IF(AND($A36=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B36=\"Small business\",F$11,IF($B36=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",F$12,IF($D36=\"Small business medium rebalancing\",F$14,1)))*IF($C36=\"Resi discount\",1+F$10,1)))","v":150.48677403125311},{"$f":"IF(AND(G$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),G35*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A36=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B36=\"Small business\",G$11,IF($B36=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",G$12,IF($D36=\"Small business medium rebalancing\",G$14,1)))*IF($C36=\"Resi discount\",1+G$10,1),F36*G$8*IF(AND($A36=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B36=\"Small business\",G$11,IF($B36=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",G$12,IF($D36=\"Small business medium rebalancing\",G$14,1)))*IF($C36=\"Resi discount\",1+G$10,1)))","v":158.30031874274269},{"$f":"IF(AND(H$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),H35*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A36=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B36=\"Small business\",H$11,IF($B36=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",H$12,IF($D36=\"Small business medium rebalancing\",H$14,1)))*IF($C36=\"Resi discount\",1+H$10,1),G36*H$8*IF(AND($A36=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B36=\"Small business\",H$11,IF($B36=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",H$12,IF($D36=\"Small business medium rebalancing\",H$14,1)))*IF($C36=\"Resi discount\",1+H$10,1)))","v":166.73611548713549},{"$f":"IF(AND(I$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),I35*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A36=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B36=\"Small business\",I$11,IF($B36=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",I$12,IF($D36=\"Small business medium rebalancing\",I$14,1)))*IF($C36=\"Resi discount\",1+I$10,1),H36*I$8*IF(AND($A36=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B36=\"Small business\",I$11,IF($B36=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",I$12,IF($D36=\"Small business medium rebalancing\",I$14,1)))*IF($C36=\"Resi discount\",1+I$10,1)))","v":175.91214712607857},{"$f":"IF(AND(J$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),J35*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A36=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B36=\"Small business\",J$11,IF($B36=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",J$12,IF($D36=\"Small business medium rebalancing\",J$14,1)))*IF($C36=\"Resi discount\",1+J$10,1),I36*J$8*IF(AND($A36=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B36=\"Small business\",J$11,IF($B36=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",J$12,IF($D36=\"Small business medium rebalancing\",J$14,1)))*IF($C36=\"Resi discount\",1+J$10,1)))","v":184.10017741108496},{"$f":"IF(AND(K$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),K35*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A36=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B36=\"Small business\",K$11,IF($B36=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",K$12,IF($D36=\"Small business medium rebalancing\",K$14,1)))*IF($C36=\"Resi discount\",1+K$10,1),J36*K$8*IF(AND($A36=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B36=\"Small business\",K$11,IF($B36=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",K$12,IF($D36=\"Small business medium rebalancing\",K$14,1)))*IF($C36=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),L35*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A36=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B36=\"Small business\",L$11,IF($B36=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",L$12,IF($D36=\"Small business medium rebalancing\",L$14,1)))*IF($C36=\"Resi discount\",1+L$10,1),K36*L$8*IF(AND($A36=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B36=\"Small business\",L$11,IF($B36=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",L$12,IF($D36=\"Small business medium rebalancing\",L$14,1)))*IF($C36=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),M35*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A36=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B36=\"Small business\",M$11,IF($B36=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",M$12,IF($D36=\"Small business medium rebalancing\",M$14,1)))*IF($C36=\"Resi discount\",1+M$10,1),L36*M$8*IF(AND($A36=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B36=\"Small business\",M$11,IF($B36=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",M$12,IF($D36=\"Small business medium rebalancing\",M$14,1)))*IF($C36=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),N35*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A36=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B36=\"Small business\",N$11,IF($B36=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",N$12,IF($D36=\"Small business medium rebalancing\",N$14,1)))*IF($C36=\"Resi discount\",1+N$10,1),M36*N$8*IF(AND($A36=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B36=\"Small business\",N$11,IF($B36=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",N$12,IF($D36=\"Small business medium rebalancing\",N$14,1)))*IF($C36=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),O35*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A36=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B36=\"Small business\",O$11,IF($B36=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",O$12,IF($D36=\"Small business medium rebalancing\",O$14,1)))*IF($C36=\"Resi discount\",1+O$10,1),N36*O$8*IF(AND($A36=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B36=\"Small business\",O$11,IF($B36=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",O$12,IF($D36=\"Small business medium rebalancing\",O$14,1)))*IF($C36=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),P35*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A36=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B36=\"Small business\",P$11,IF($B36=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",P$12,IF($D36=\"Small business medium rebalancing\",P$14,1)))*IF($C36=\"Resi discount\",1+P$10,1),O36*P$8*IF(AND($A36=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B36=\"Small business\",P$11,IF($B36=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",P$12,IF($D36=\"Small business medium rebalancing\",P$14,1)))*IF($C36=\"Resi discount\",1+P$10,1)))","v":16.24714546020342},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),Q35*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A36=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B36=\"Small business\",Q$11,IF($B36=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",Q$12,IF($D36=\"Small business medium rebalancing\",Q$14,1)))*IF($C36=\"Resi discount\",1+Q$10,1),P36*Q$8*IF(AND($A36=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B36=\"Small business\",Q$11,IF($B36=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",Q$12,IF($D36=\"Small business medium rebalancing\",Q$14,1)))*IF($C36=\"Resi discount\",1+Q$10,1)))","v":16.626173577677591},{"$f":"IF(AND(R$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),R35*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A36=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B36=\"Small business\",R$11,IF($B36=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",R$12,IF($D36=\"Small business medium rebalancing\",R$14,1)))*IF($C36=\"Resi discount\",1+R$10,1),Q36*R$8*IF(AND($A36=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B36=\"Small business\",R$11,IF($B36=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",R$12,IF($D36=\"Small business medium rebalancing\",R$14,1)))*IF($C36=\"Resi discount\",1+R$10,1)))","v":17.036025948013577},{"$f":"IF(AND(S$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),S35*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A36=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B36=\"Small business\",S$11,IF($B36=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",S$12,IF($D36=\"Small business medium rebalancing\",S$14,1)))*IF($C36=\"Resi discount\",1+S$10,1),R36*S$8*IF(AND($A36=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B36=\"Small business\",S$11,IF($B36=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",S$12,IF($D36=\"Small business medium rebalancing\",S$14,1)))*IF($C36=\"Resi discount\",1+S$10,1)))","v":17.487068456959754},{"$f":"IF(AND(T$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),T35*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A36=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B36=\"Small business\",T$11,IF($B36=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",T$12,IF($D36=\"Small business medium rebalancing\",T$14,1)))*IF($C36=\"Resi discount\",1+T$10,1),S36*T$8*IF(AND($A36=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B36=\"Small business\",T$11,IF($B36=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",T$12,IF($D36=\"Small business medium rebalancing\",T$14,1)))*IF($C36=\"Resi discount\",1+T$10,1)))","v":17.814864635325211},{"$f":"IF(AND(U$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),U35*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A36=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B36=\"Small business\",U$11,IF($B36=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",U$12,IF($D36=\"Small business medium rebalancing\",U$14,1)))*IF($C36=\"Resi discount\",1+U$10,1),T36*U$8*IF(AND($A36=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B36=\"Small business\",U$11,IF($B36=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",U$12,IF($D36=\"Small business medium rebalancing\",U$14,1)))*IF($C36=\"Resi discount\",1+U$10,1)))","v":16.24714546020342},{"$f":"IF(AND(V$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),V35*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A36=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B36=\"Small business\",V$11,IF($B36=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",V$12,IF($D36=\"Small business medium rebalancing\",V$14,1)))*IF($C36=\"Resi discount\",1+V$10,1),U36*V$8*IF(AND($A36=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B36=\"Small business\",V$11,IF($B36=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",V$12,IF($D36=\"Small business medium rebalancing\",V$14,1)))*IF($C36=\"Resi discount\",1+V$10,1)))","v":16.626173577677591},{"$f":"IF(AND(W$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),W35*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A36=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B36=\"Small business\",W$11,IF($B36=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",W$12,IF($D36=\"Small business medium rebalancing\",W$14,1)))*IF($C36=\"Resi discount\",1+W$10,1),V36*W$8*IF(AND($A36=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B36=\"Small business\",W$11,IF($B36=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",W$12,IF($D36=\"Small business medium rebalancing\",W$14,1)))*IF($C36=\"Resi discount\",1+W$10,1)))","v":17.036025948013577},{"$f":"IF(AND(X$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),X35*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A36=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B36=\"Small business\",X$11,IF($B36=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",X$12,IF($D36=\"Small business medium rebalancing\",X$14,1)))*IF($C36=\"Resi discount\",1+X$10,1),W36*X$8*IF(AND($A36=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B36=\"Small business\",X$11,IF($B36=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",X$12,IF($D36=\"Small business medium rebalancing\",X$14,1)))*IF($C36=\"Resi discount\",1+X$10,1)))","v":17.487068456959754},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),Y35*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A36=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B36=\"Small business\",Y$11,IF($B36=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",Y$12,IF($D36=\"Small business medium rebalancing\",Y$14,1)))*IF($C36=\"Resi discount\",1+Y$10,1),X36*Y$8*IF(AND($A36=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B36=\"Small business\",Y$11,IF($B36=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",Y$12,IF($D36=\"Small business medium rebalancing\",Y$14,1)))*IF($C36=\"Resi discount\",1+Y$10,1)))","v":17.814864635325211},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),Z35*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A36=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B36=\"Small business\",Z$11,IF($B36=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",Z$12,IF($D36=\"Small business medium rebalancing\",Z$14,1)))*IF($C36=\"Resi discount\",1+Z$10,1),Y36*Z$8*IF(AND($A36=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B36=\"Small business\",Z$11,IF($B36=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",Z$12,IF($D36=\"Small business medium rebalancing\",Z$14,1)))*IF($C36=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AA35*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A36=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B36=\"Small business\",AA$11,IF($B36=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AA$12,IF($D36=\"Small business medium rebalancing\",AA$14,1)))*IF($C36=\"Resi discount\",1+AA$10,1),Z36*AA$8*IF(AND($A36=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B36=\"Small business\",AA$11,IF($B36=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AA$12,IF($D36=\"Small business medium rebalancing\",AA$14,1)))*IF($C36=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AB35*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A36=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B36=\"Small business\",AB$11,IF($B36=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AB$12,IF($D36=\"Small business medium rebalancing\",AB$14,1)))*IF($C36=\"Resi discount\",1+AB$10,1),AA36*AB$8*IF(AND($A36=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B36=\"Small business\",AB$11,IF($B36=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AB$12,IF($D36=\"Small business medium rebalancing\",AB$14,1)))*IF($C36=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AC35*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A36=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B36=\"Small business\",AC$11,IF($B36=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AC$12,IF($D36=\"Small business medium rebalancing\",AC$14,1)))*IF($C36=\"Resi discount\",1+AC$10,1),AB36*AC$8*IF(AND($A36=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B36=\"Small business\",AC$11,IF($B36=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AC$12,IF($D36=\"Small business medium rebalancing\",AC$14,1)))*IF($C36=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AD35*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A36=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B36=\"Small business\",AD$11,IF($B36=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AD$12,IF($D36=\"Small business medium rebalancing\",AD$14,1)))*IF($C36=\"Resi discount\",1+AD$10,1),AC36*AD$8*IF(AND($A36=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B36=\"Small business\",AD$11,IF($B36=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AD$12,IF($D36=\"Small business medium rebalancing\",AD$14,1)))*IF($C36=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AE35*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A36=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B36=\"Small business\",AE$11,IF($B36=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AE$12,IF($D36=\"Small business medium rebalancing\",AE$14,1)))*IF($C36=\"Resi discount\",1+AE$10,1),AD36*AE$8*IF(AND($A36=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B36=\"Small business\",AE$11,IF($B36=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AE$12,IF($D36=\"Small business medium rebalancing\",AE$14,1)))*IF($C36=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AF35*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A36=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B36=\"Small business\",AF$11,IF($B36=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AF$12,IF($D36=\"Small business medium rebalancing\",AF$14,1)))*IF($C36=\"Resi discount\",1+AF$10,1),AE36*AF$8*IF(AND($A36=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B36=\"Small business\",AF$11,IF($B36=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AF$12,IF($D36=\"Small business medium rebalancing\",AF$14,1)))*IF($C36=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AG35*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A36=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B36=\"Small business\",AG$11,IF($B36=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AG$12,IF($D36=\"Small business medium rebalancing\",AG$14,1)))*IF($C36=\"Resi discount\",1+AG$10,1),AF36*AG$8*IF(AND($A36=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B36=\"Small business\",AG$11,IF($B36=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AG$12,IF($D36=\"Small business medium rebalancing\",AG$14,1)))*IF($C36=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AH35*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A36=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B36=\"Small business\",AH$11,IF($B36=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AH$12,IF($D36=\"Small business medium rebalancing\",AH$14,1)))*IF($C36=\"Resi discount\",1+AH$10,1),AG36*AH$8*IF(AND($A36=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B36=\"Small business\",AH$11,IF($B36=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AH$12,IF($D36=\"Small business medium rebalancing\",AH$14,1)))*IF($C36=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AI35*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A36=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B36=\"Small business\",AI$11,IF($B36=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AI$12,IF($D36=\"Small business medium rebalancing\",AI$14,1)))*IF($C36=\"Resi discount\",1+AI$10,1),AH36*AI$8*IF(AND($A36=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B36=\"Small business\",AI$11,IF($B36=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AI$12,IF($D36=\"Small business medium rebalancing\",AI$14,1)))*IF($C36=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AJ35*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A36=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B36=\"Small business\",AJ$11,IF($B36=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AJ$12,IF($D36=\"Small business medium rebalancing\",AJ$14,1)))*IF($C36=\"Resi discount\",1+AJ$10,1),AI36*AJ$8*IF(AND($A36=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B36=\"Small business\",AJ$11,IF($B36=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AJ$12,IF($D36=\"Small business medium rebalancing\",AJ$14,1)))*IF($C36=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AK35*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A36=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B36=\"Small business\",AK$11,IF($B36=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AK$12,IF($D36=\"Small business medium rebalancing\",AK$14,1)))*IF($C36=\"Resi discount\",1+AK$10,1),AJ36*AK$8*IF(AND($A36=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B36=\"Small business\",AK$11,IF($B36=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AK$12,IF($D36=\"Small business medium rebalancing\",AK$14,1)))*IF($C36=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AL35*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A36=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B36=\"Small business\",AL$11,IF($B36=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AL$12,IF($D36=\"Small business medium rebalancing\",AL$14,1)))*IF($C36=\"Resi discount\",1+AL$10,1),AK36*AL$8*IF(AND($A36=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B36=\"Small business\",AL$11,IF($B36=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AL$12,IF($D36=\"Small business medium rebalancing\",AL$14,1)))*IF($C36=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AM35*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A36=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B36=\"Small business\",AM$11,IF($B36=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AM$12,IF($D36=\"Small business medium rebalancing\",AM$14,1)))*IF($C36=\"Resi discount\",1+AM$10,1),AL36*AM$8*IF(AND($A36=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B36=\"Small business\",AM$11,IF($B36=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AM$12,IF($D36=\"Small business medium rebalancing\",AM$14,1)))*IF($C36=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AN35*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A36=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B36=\"Small business\",AN$11,IF($B36=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AN$12,IF($D36=\"Small business medium rebalancing\",AN$14,1)))*IF($C36=\"Resi discount\",1+AN$10,1),AM36*AN$8*IF(AND($A36=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B36=\"Small business\",AN$11,IF($B36=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AN$12,IF($D36=\"Small business medium rebalancing\",AN$14,1)))*IF($C36=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AO35*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A36=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B36=\"Small business\",AO$11,IF($B36=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AO$12,IF($D36=\"Small business medium rebalancing\",AO$14,1)))*IF($C36=\"Resi discount\",1+AO$10,1),AN36*AO$8*IF(AND($A36=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B36=\"Small business\",AO$11,IF($B36=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AO$12,IF($D36=\"Small business medium rebalancing\",AO$14,1)))*IF($C36=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AP35*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A36=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B36=\"Small business\",AP$11,IF($B36=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AP$12,IF($D36=\"Small business medium rebalancing\",AP$14,1)))*IF($C36=\"Resi discount\",1+AP$10,1),AO36*AP$8*IF(AND($A36=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B36=\"Small business\",AP$11,IF($B36=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AP$12,IF($D36=\"Small business medium rebalancing\",AP$14,1)))*IF($C36=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AQ35*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A36=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B36=\"Small business\",AQ$11,IF($B36=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AQ$12,IF($D36=\"Small business medium rebalancing\",AQ$14,1)))*IF($C36=\"Resi discount\",1+AQ$10,1),AP36*AQ$8*IF(AND($A36=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B36=\"Small business\",AQ$11,IF($B36=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AQ$12,IF($D36=\"Small business medium rebalancing\",AQ$14,1)))*IF($C36=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AR35*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A36=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B36=\"Small business\",AR$11,IF($B36=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AR$12,IF($D36=\"Small business medium rebalancing\",AR$14,1)))*IF($C36=\"Resi discount\",1+AR$10,1),AQ36*AR$8*IF(AND($A36=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B36=\"Small business\",AR$11,IF($B36=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AR$12,IF($D36=\"Small business medium rebalancing\",AR$14,1)))*IF($C36=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AS35*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A36=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B36=\"Small business\",AS$11,IF($B36=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AS$12,IF($D36=\"Small business medium rebalancing\",AS$14,1)))*IF($C36=\"Resi discount\",1+AS$10,1),AR36*AS$8*IF(AND($A36=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B36=\"Small business\",AS$11,IF($B36=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AS$12,IF($D36=\"Small business medium rebalancing\",AS$14,1)))*IF($C36=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AT35*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A36=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B36=\"Small business\",AT$11,IF($B36=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AT$12,IF($D36=\"Small business medium rebalancing\",AT$14,1)))*IF($C36=\"Resi discount\",1+AT$10,1),AS36*AT$8*IF(AND($A36=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B36=\"Small business\",AT$11,IF($B36=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AT$12,IF($D36=\"Small business medium rebalancing\",AT$14,1)))*IF($C36=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AU35*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A36=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B36=\"Small business\",AU$11,IF($B36=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AU$12,IF($D36=\"Small business medium rebalancing\",AU$14,1)))*IF($C36=\"Resi discount\",1+AU$10,1),AT36*AU$8*IF(AND($A36=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B36=\"Small business\",AU$11,IF($B36=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AU$12,IF($D36=\"Small business medium rebalancing\",AU$14,1)))*IF($C36=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AV35*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A36=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B36=\"Small business\",AV$11,IF($B36=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AV$12,IF($D36=\"Small business medium rebalancing\",AV$14,1)))*IF($C36=\"Resi discount\",1+AV$10,1),AU36*AV$8*IF(AND($A36=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B36=\"Small business\",AV$11,IF($B36=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AV$12,IF($D36=\"Small business medium rebalancing\",AV$14,1)))*IF($C36=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AW35*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A36=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B36=\"Small business\",AW$11,IF($B36=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AW$12,IF($D36=\"Small business medium rebalancing\",AW$14,1)))*IF($C36=\"Resi discount\",1+AW$10,1),AV36*AW$8*IF(AND($A36=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B36=\"Small business\",AW$11,IF($B36=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AW$12,IF($D36=\"Small business medium rebalancing\",AW$14,1)))*IF($C36=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AX35*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A36=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B36=\"Small business\",AX$11,IF($B36=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AX$12,IF($D36=\"Small business medium rebalancing\",AX$14,1)))*IF($C36=\"Resi discount\",1+AX$10,1),AW36*AX$8*IF(AND($A36=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B36=\"Small business\",AX$11,IF($B36=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AX$12,IF($D36=\"Small business medium rebalancing\",AX$14,1)))*IF($C36=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AY35*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A36=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B36=\"Small business\",AY$11,IF($B36=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AY$12,IF($D36=\"Small business medium rebalancing\",AY$14,1)))*IF($C36=\"Resi discount\",1+AY$10,1),AX36*AY$8*IF(AND($A36=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B36=\"Small business\",AY$11,IF($B36=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AY$12,IF($D36=\"Small business medium rebalancing\",AY$14,1)))*IF($C36=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),AZ35*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A36=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B36=\"Small business\",AZ$11,IF($B36=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AZ$12,IF($D36=\"Small business medium rebalancing\",AZ$14,1)))*IF($C36=\"Resi discount\",1+AZ$10,1),AY36*AZ$8*IF(AND($A36=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B36=\"Small business\",AZ$11,IF($B36=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",AZ$12,IF($D36=\"Small business medium rebalancing\",AZ$14,1)))*IF($C36=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BA35*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A36=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B36=\"Small business\",BA$11,IF($B36=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BA$12,IF($D36=\"Small business medium rebalancing\",BA$14,1)))*IF($C36=\"Resi discount\",1+BA$10,1),AZ36*BA$8*IF(AND($A36=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B36=\"Small business\",BA$11,IF($B36=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BA$12,IF($D36=\"Small business medium rebalancing\",BA$14,1)))*IF($C36=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BB35*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A36=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B36=\"Small business\",BB$11,IF($B36=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BB$12,IF($D36=\"Small business medium rebalancing\",BB$14,1)))*IF($C36=\"Resi discount\",1+BB$10,1),BA36*BB$8*IF(AND($A36=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B36=\"Small business\",BB$11,IF($B36=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BB$12,IF($D36=\"Small business medium rebalancing\",BB$14,1)))*IF($C36=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BC35*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A36=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B36=\"Small business\",BC$11,IF($B36=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BC$12,IF($D36=\"Small business medium rebalancing\",BC$14,1)))*IF($C36=\"Resi discount\",1+BC$10,1),BB36*BC$8*IF(AND($A36=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B36=\"Small business\",BC$11,IF($B36=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BC$12,IF($D36=\"Small business medium rebalancing\",BC$14,1)))*IF($C36=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BD35*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A36=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B36=\"Small business\",BD$11,IF($B36=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BD$12,IF($D36=\"Small business medium rebalancing\",BD$14,1)))*IF($C36=\"Resi discount\",1+BD$10,1),BC36*BD$8*IF(AND($A36=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B36=\"Small business\",BD$11,IF($B36=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BD$12,IF($D36=\"Small business medium rebalancing\",BD$14,1)))*IF($C36=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BE35*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A36=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B36=\"Small business\",BE$11,IF($B36=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BE$12,IF($D36=\"Small business medium rebalancing\",BE$14,1)))*IF($C36=\"Resi discount\",1+BE$10,1),BD36*BE$8*IF(AND($A36=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B36=\"Small business\",BE$11,IF($B36=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BE$12,IF($D36=\"Small business medium rebalancing\",BE$14,1)))*IF($C36=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BF35*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A36=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B36=\"Small business\",BF$11,IF($B36=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BF$12,IF($D36=\"Small business medium rebalancing\",BF$14,1)))*IF($C36=\"Resi discount\",1+BF$10,1),BE36*BF$8*IF(AND($A36=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B36=\"Small business\",BF$11,IF($B36=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BF$12,IF($D36=\"Small business medium rebalancing\",BF$14,1)))*IF($C36=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BG35*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A36=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B36=\"Small business\",BG$11,IF($B36=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BG$12,IF($D36=\"Small business medium rebalancing\",BG$14,1)))*IF($C36=\"Resi discount\",1+BG$10,1),BF36*BG$8*IF(AND($A36=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B36=\"Small business\",BG$11,IF($B36=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BG$12,IF($D36=\"Small business medium rebalancing\",BG$14,1)))*IF($C36=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BH35*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A36=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B36=\"Small business\",BH$11,IF($B36=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BH$12,IF($D36=\"Small business medium rebalancing\",BH$14,1)))*IF($C36=\"Resi discount\",1+BH$10,1),BG36*BH$8*IF(AND($A36=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B36=\"Small business\",BH$11,IF($B36=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BH$12,IF($D36=\"Small business medium rebalancing\",BH$14,1)))*IF($C36=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BI35*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A36=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B36=\"Small business\",BI$11,IF($B36=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BI$12,IF($D36=\"Small business medium rebalancing\",BI$14,1)))*IF($C36=\"Resi discount\",1+BI$10,1),BH36*BI$8*IF(AND($A36=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B36=\"Small business\",BI$11,IF($B36=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BI$12,IF($D36=\"Small business medium rebalancing\",BI$14,1)))*IF($C36=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BJ35*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A36=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B36=\"Small business\",BJ$11,IF($B36=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BJ$12,IF($D36=\"Small business medium rebalancing\",BJ$14,1)))*IF($C36=\"Resi discount\",1+BJ$10,1),BI36*BJ$8*IF(AND($A36=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B36=\"Small business\",BJ$11,IF($B36=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BJ$12,IF($D36=\"Small business medium rebalancing\",BJ$14,1)))*IF($C36=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BK35*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A36=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B36=\"Small business\",BK$11,IF($B36=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BK$12,IF($D36=\"Small business medium rebalancing\",BK$14,1)))*IF($C36=\"Resi discount\",1+BK$10,1),BJ36*BK$8*IF(AND($A36=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B36=\"Small business\",BK$11,IF($B36=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BK$12,IF($D36=\"Small business medium rebalancing\",BK$14,1)))*IF($C36=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BL35*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A36=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B36=\"Small business\",BL$11,IF($B36=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BL$12,IF($D36=\"Small business medium rebalancing\",BL$14,1)))*IF($C36=\"Resi discount\",1+BL$10,1),BK36*BL$8*IF(AND($A36=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B36=\"Small business\",BL$11,IF($B36=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BL$12,IF($D36=\"Small business medium rebalancing\",BL$14,1)))*IF($C36=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BM35*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A36=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B36=\"Small business\",BM$11,IF($B36=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BM$12,IF($D36=\"Small business medium rebalancing\",BM$14,1)))*IF($C36=\"Resi discount\",1+BM$10,1),BL36*BM$8*IF(AND($A36=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B36=\"Small business\",BM$11,IF($B36=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BM$12,IF($D36=\"Small business medium rebalancing\",BM$14,1)))*IF($C36=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BN35*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A36=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B36=\"Small business\",BN$11,IF($B36=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BN$12,IF($D36=\"Small business medium rebalancing\",BN$14,1)))*IF($C36=\"Resi discount\",1+BN$10,1),BM36*BN$8*IF(AND($A36=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B36=\"Small business\",BN$11,IF($B36=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BN$12,IF($D36=\"Small business medium rebalancing\",BN$14,1)))*IF($C36=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BO35*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A36=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B36=\"Small business\",BO$11,IF($B36=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BO$12,IF($D36=\"Small business medium rebalancing\",BO$14,1)))*IF($C36=\"Resi discount\",1+BO$10,1),BN36*BO$8*IF(AND($A36=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B36=\"Small business\",BO$11,IF($B36=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BO$12,IF($D36=\"Small business medium rebalancing\",BO$14,1)))*IF($C36=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BP35*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A36=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B36=\"Small business\",BP$11,IF($B36=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BP$12,IF($D36=\"Small business medium rebalancing\",BP$14,1)))*IF($C36=\"Resi discount\",1+BP$10,1),BO36*BP$8*IF(AND($A36=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B36=\"Small business\",BP$11,IF($B36=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BP$12,IF($D36=\"Small business medium rebalancing\",BP$14,1)))*IF($C36=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BQ35*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A36=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B36=\"Small business\",BQ$11,IF($B36=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BQ$12,IF($D36=\"Small business medium rebalancing\",BQ$14,1)))*IF($C36=\"Resi discount\",1+BQ$10,1),BP36*BQ$8*IF(AND($A36=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B36=\"Small business\",BQ$11,IF($B36=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BQ$12,IF($D36=\"Small business medium rebalancing\",BQ$14,1)))*IF($C36=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BR35*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A36=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B36=\"Small business\",BR$11,IF($B36=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BR$12,IF($D36=\"Small business medium rebalancing\",BR$14,1)))*IF($C36=\"Resi discount\",1+BR$10,1),BQ36*BR$8*IF(AND($A36=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B36=\"Small business\",BR$11,IF($B36=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BR$12,IF($D36=\"Small business medium rebalancing\",BR$14,1)))*IF($C36=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BS35*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A36=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B36=\"Small business\",BS$11,IF($B36=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BS$12,IF($D36=\"Small business medium rebalancing\",BS$14,1)))*IF($C36=\"Resi discount\",1+BS$10,1),BR36*BS$8*IF(AND($A36=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B36=\"Small business\",BS$11,IF($B36=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BS$12,IF($D36=\"Small business medium rebalancing\",BS$14,1)))*IF($C36=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BT35*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A36=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B36=\"Small business\",BT$11,IF($B36=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BT$12,IF($D36=\"Small business medium rebalancing\",BT$14,1)))*IF($C36=\"Resi discount\",1+BT$10,1),BS36*BT$8*IF(AND($A36=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B36=\"Small business\",BT$11,IF($B36=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BT$12,IF($D36=\"Small business medium rebalancing\",BT$14,1)))*IF($C36=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BU35*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A36=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B36=\"Small business\",BU$11,IF($B36=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BU$12,IF($D36=\"Small business medium rebalancing\",BU$14,1)))*IF($C36=\"Resi discount\",1+BU$10,1),BT36*BU$8*IF(AND($A36=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B36=\"Small business\",BU$11,IF($B36=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BU$12,IF($D36=\"Small business medium rebalancing\",BU$14,1)))*IF($C36=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BV35*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A36=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B36=\"Small business\",BV$11,IF($B36=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BV$12,IF($D36=\"Small business medium rebalancing\",BV$14,1)))*IF($C36=\"Resi discount\",1+BV$10,1),BU36*BV$8*IF(AND($A36=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B36=\"Small business\",BV$11,IF($B36=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BV$12,IF($D36=\"Small business medium rebalancing\",BV$14,1)))*IF($C36=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BW35*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A36=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B36=\"Small business\",BW$11,IF($B36=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BW$12,IF($D36=\"Small business medium rebalancing\",BW$14,1)))*IF($C36=\"Resi discount\",1+BW$10,1),BV36*BW$8*IF(AND($A36=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B36=\"Small business\",BW$11,IF($B36=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BW$12,IF($D36=\"Small business medium rebalancing\",BW$14,1)))*IF($C36=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BX35*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A36=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B36=\"Small business\",BX$11,IF($B36=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BX$12,IF($D36=\"Small business medium rebalancing\",BX$14,1)))*IF($C36=\"Resi discount\",1+BX$10,1),BW36*BX$8*IF(AND($A36=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B36=\"Small business\",BX$11,IF($B36=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BX$12,IF($D36=\"Small business medium rebalancing\",BX$14,1)))*IF($C36=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BY35*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A36=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B36=\"Small business\",BY$11,IF($B36=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BY$12,IF($D36=\"Small business medium rebalancing\",BY$14,1)))*IF($C36=\"Resi discount\",1+BY$10,1),BX36*BY$8*IF(AND($A36=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B36=\"Small business\",BY$11,IF($B36=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BY$12,IF($D36=\"Small business medium rebalancing\",BY$14,1)))*IF($C36=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),BZ35*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A36=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B36=\"Small business\",BZ$11,IF($B36=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BZ$12,IF($D36=\"Small business medium rebalancing\",BZ$14,1)))*IF($C36=\"Resi discount\",1+BZ$10,1),BY36*BZ$8*IF(AND($A36=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B36=\"Small business\",BZ$11,IF($B36=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",BZ$12,IF($D36=\"Small business medium rebalancing\",BZ$14,1)))*IF($C36=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CA35*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A36=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B36=\"Small business\",CA$11,IF($B36=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CA$12,IF($D36=\"Small business medium rebalancing\",CA$14,1)))*IF($C36=\"Resi discount\",1+CA$10,1),BZ36*CA$8*IF(AND($A36=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B36=\"Small business\",CA$11,IF($B36=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CA$12,IF($D36=\"Small business medium rebalancing\",CA$14,1)))*IF($C36=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CB35*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A36=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B36=\"Small business\",CB$11,IF($B36=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CB$12,IF($D36=\"Small business medium rebalancing\",CB$14,1)))*IF($C36=\"Resi discount\",1+CB$10,1),CA36*CB$8*IF(AND($A36=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B36=\"Small business\",CB$11,IF($B36=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CB$12,IF($D36=\"Small business medium rebalancing\",CB$14,1)))*IF($C36=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CC35*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A36=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B36=\"Small business\",CC$11,IF($B36=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CC$12,IF($D36=\"Small business medium rebalancing\",CC$14,1)))*IF($C36=\"Resi discount\",1+CC$10,1),CB36*CC$8*IF(AND($A36=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B36=\"Small business\",CC$11,IF($B36=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CC$12,IF($D36=\"Small business medium rebalancing\",CC$14,1)))*IF($C36=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CD35*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A36=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B36=\"Small business\",CD$11,IF($B36=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CD$12,IF($D36=\"Small business medium rebalancing\",CD$14,1)))*IF($C36=\"Resi discount\",1+CD$10,1),CC36*CD$8*IF(AND($A36=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B36=\"Small business\",CD$11,IF($B36=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CD$12,IF($D36=\"Small business medium rebalancing\",CD$14,1)))*IF($C36=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CE35*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A36=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B36=\"Small business\",CE$11,IF($B36=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CE$12,IF($D36=\"Small business medium rebalancing\",CE$14,1)))*IF($C36=\"Resi discount\",1+CE$10,1),CD36*CE$8*IF(AND($A36=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B36=\"Small business\",CE$11,IF($B36=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CE$12,IF($D36=\"Small business medium rebalancing\",CE$14,1)))*IF($C36=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CF35*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A36=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B36=\"Small business\",CF$11,IF($B36=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CF$12,IF($D36=\"Small business medium rebalancing\",CF$14,1)))*IF($C36=\"Resi discount\",1+CF$10,1),CE36*CF$8*IF(AND($A36=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B36=\"Small business\",CF$11,IF($B36=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CF$12,IF($D36=\"Small business medium rebalancing\",CF$14,1)))*IF($C36=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CG35*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A36=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B36=\"Small business\",CG$11,IF($B36=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CG$12,IF($D36=\"Small business medium rebalancing\",CG$14,1)))*IF($C36=\"Resi discount\",1+CG$10,1),CF36*CG$8*IF(AND($A36=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B36=\"Small business\",CG$11,IF($B36=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CG$12,IF($D36=\"Small business medium rebalancing\",CG$14,1)))*IF($C36=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CH35*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A36=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B36=\"Small business\",CH$11,IF($B36=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CH$12,IF($D36=\"Small business medium rebalancing\",CH$14,1)))*IF($C36=\"Resi discount\",1+CH$10,1),CG36*CH$8*IF(AND($A36=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B36=\"Small business\",CH$11,IF($B36=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CH$12,IF($D36=\"Small business medium rebalancing\",CH$14,1)))*IF($C36=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CI35*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A36=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B36=\"Small business\",CI$11,IF($B36=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CI$12,IF($D36=\"Small business medium rebalancing\",CI$14,1)))*IF($C36=\"Resi discount\",1+CI$10,1),CH36*CI$8*IF(AND($A36=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B36=\"Small business\",CI$11,IF($B36=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CI$12,IF($D36=\"Small business medium rebalancing\",CI$14,1)))*IF($C36=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CJ35*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A36=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B36=\"Small business\",CJ$11,IF($B36=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CJ$12,IF($D36=\"Small business medium rebalancing\",CJ$14,1)))*IF($C36=\"Resi discount\",1+CJ$10,1),CI36*CJ$8*IF(AND($A36=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B36=\"Small business\",CJ$11,IF($B36=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CJ$12,IF($D36=\"Small business medium rebalancing\",CJ$14,1)))*IF($C36=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CK35*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A36=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B36=\"Small business\",CK$11,IF($B36=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CK$12,IF($D36=\"Small business medium rebalancing\",CK$14,1)))*IF($C36=\"Resi discount\",1+CK$10,1),CJ36*CK$8*IF(AND($A36=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B36=\"Small business\",CK$11,IF($B36=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CK$12,IF($D36=\"Small business medium rebalancing\",CK$14,1)))*IF($C36=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CL35*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A36=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B36=\"Small business\",CL$11,IF($B36=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CL$12,IF($D36=\"Small business medium rebalancing\",CL$14,1)))*IF($C36=\"Resi discount\",1+CL$10,1),CK36*CL$8*IF(AND($A36=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B36=\"Small business\",CL$11,IF($B36=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CL$12,IF($D36=\"Small business medium rebalancing\",CL$14,1)))*IF($C36=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CM35*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A36=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B36=\"Small business\",CM$11,IF($B36=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CM$12,IF($D36=\"Small business medium rebalancing\",CM$14,1)))*IF($C36=\"Resi discount\",1+CM$10,1),CL36*CM$8*IF(AND($A36=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B36=\"Small business\",CM$11,IF($B36=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CM$12,IF($D36=\"Small business medium rebalancing\",CM$14,1)))*IF($C36=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CN35*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A36=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B36=\"Small business\",CN$11,IF($B36=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CN$12,IF($D36=\"Small business medium rebalancing\",CN$14,1)))*IF($C36=\"Resi discount\",1+CN$10,1),CM36*CN$8*IF(AND($A36=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B36=\"Small business\",CN$11,IF($B36=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CN$12,IF($D36=\"Small business medium rebalancing\",CN$14,1)))*IF($C36=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CO35*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A36=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B36=\"Small business\",CO$11,IF($B36=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CO$12,IF($D36=\"Small business medium rebalancing\",CO$14,1)))*IF($C36=\"Resi discount\",1+CO$10,1),CN36*CO$8*IF(AND($A36=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B36=\"Small business\",CO$11,IF($B36=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CO$12,IF($D36=\"Small business medium rebalancing\",CO$14,1)))*IF($C36=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CP35*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A36=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B36=\"Small business\",CP$11,IF($B36=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CP$12,IF($D36=\"Small business medium rebalancing\",CP$14,1)))*IF($C36=\"Resi discount\",1+CP$10,1),CO36*CP$8*IF(AND($A36=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B36=\"Small business\",CP$11,IF($B36=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CP$12,IF($D36=\"Small business medium rebalancing\",CP$14,1)))*IF($C36=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E36=\"NAT56\",$E36=\"NAT75\")),CQ35*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E36,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A36=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B36=\"Small business\",CQ$11,IF($B36=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CQ$12,IF($D36=\"Small business medium rebalancing\",CQ$14,1)))*IF($C36=\"Resi discount\",1+CQ$10,1),CP36*CQ$8*IF(AND($A36=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B36=\"Small business\",CQ$11,IF($B36=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D36=\"Small business rebalancing\",CQ$12,IF($D36=\"Small business medium rebalancing\",CQ$14,1)))*IF($C36=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,"Small business",null,"Small business rebalancing",{"$f":"'Admin|Lists'!$B$25","v":"NEE16"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),F36*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A37=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B37=\"Small business\",F$11,IF($B37=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",F$12,IF($D37=\"Small business medium rebalancing\",F$14,1)))*IF($C37=\"Resi discount\",1+F$10,1),E37*F$8*IF(AND($A37=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B37=\"Small business\",F$11,IF($B37=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",F$12,IF($D37=\"Small business medium rebalancing\",F$14,1)))*IF($C37=\"Resi discount\",1+F$10,1)))","v":150.48677403125311},{"$f":"IF(AND(G$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),G36*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A37=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B37=\"Small business\",G$11,IF($B37=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",G$12,IF($D37=\"Small business medium rebalancing\",G$14,1)))*IF($C37=\"Resi discount\",1+G$10,1),F37*G$8*IF(AND($A37=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B37=\"Small business\",G$11,IF($B37=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",G$12,IF($D37=\"Small business medium rebalancing\",G$14,1)))*IF($C37=\"Resi discount\",1+G$10,1)))","v":158.30031874274269},{"$f":"IF(AND(H$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),H36*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A37=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B37=\"Small business\",H$11,IF($B37=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",H$12,IF($D37=\"Small business medium rebalancing\",H$14,1)))*IF($C37=\"Resi discount\",1+H$10,1),G37*H$8*IF(AND($A37=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B37=\"Small business\",H$11,IF($B37=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",H$12,IF($D37=\"Small business medium rebalancing\",H$14,1)))*IF($C37=\"Resi discount\",1+H$10,1)))","v":166.73611548713549},{"$f":"IF(AND(I$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),I36*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A37=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B37=\"Small business\",I$11,IF($B37=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",I$12,IF($D37=\"Small business medium rebalancing\",I$14,1)))*IF($C37=\"Resi discount\",1+I$10,1),H37*I$8*IF(AND($A37=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B37=\"Small business\",I$11,IF($B37=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",I$12,IF($D37=\"Small business medium rebalancing\",I$14,1)))*IF($C37=\"Resi discount\",1+I$10,1)))","v":175.91214712607857},{"$f":"IF(AND(J$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),J36*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A37=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B37=\"Small business\",J$11,IF($B37=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",J$12,IF($D37=\"Small business medium rebalancing\",J$14,1)))*IF($C37=\"Resi discount\",1+J$10,1),I37*J$8*IF(AND($A37=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B37=\"Small business\",J$11,IF($B37=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",J$12,IF($D37=\"Small business medium rebalancing\",J$14,1)))*IF($C37=\"Resi discount\",1+J$10,1)))","v":184.10017741108496},{"$f":"IF(AND(K$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),K36*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A37=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B37=\"Small business\",K$11,IF($B37=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",K$12,IF($D37=\"Small business medium rebalancing\",K$14,1)))*IF($C37=\"Resi discount\",1+K$10,1),J37*K$8*IF(AND($A37=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B37=\"Small business\",K$11,IF($B37=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",K$12,IF($D37=\"Small business medium rebalancing\",K$14,1)))*IF($C37=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),L36*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A37=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B37=\"Small business\",L$11,IF($B37=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",L$12,IF($D37=\"Small business medium rebalancing\",L$14,1)))*IF($C37=\"Resi discount\",1+L$10,1),K37*L$8*IF(AND($A37=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B37=\"Small business\",L$11,IF($B37=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",L$12,IF($D37=\"Small business medium rebalancing\",L$14,1)))*IF($C37=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),M36*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A37=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B37=\"Small business\",M$11,IF($B37=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",M$12,IF($D37=\"Small business medium rebalancing\",M$14,1)))*IF($C37=\"Resi discount\",1+M$10,1),L37*M$8*IF(AND($A37=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B37=\"Small business\",M$11,IF($B37=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",M$12,IF($D37=\"Small business medium rebalancing\",M$14,1)))*IF($C37=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),N36*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A37=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B37=\"Small business\",N$11,IF($B37=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",N$12,IF($D37=\"Small business medium rebalancing\",N$14,1)))*IF($C37=\"Resi discount\",1+N$10,1),M37*N$8*IF(AND($A37=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B37=\"Small business\",N$11,IF($B37=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",N$12,IF($D37=\"Small business medium rebalancing\",N$14,1)))*IF($C37=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),O36*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A37=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B37=\"Small business\",O$11,IF($B37=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",O$12,IF($D37=\"Small business medium rebalancing\",O$14,1)))*IF($C37=\"Resi discount\",1+O$10,1),N37*O$8*IF(AND($A37=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B37=\"Small business\",O$11,IF($B37=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",O$12,IF($D37=\"Small business medium rebalancing\",O$14,1)))*IF($C37=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),P36*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A37=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B37=\"Small business\",P$11,IF($B37=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",P$12,IF($D37=\"Small business medium rebalancing\",P$14,1)))*IF($C37=\"Resi discount\",1+P$10,1),O37*P$8*IF(AND($A37=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B37=\"Small business\",P$11,IF($B37=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",P$12,IF($D37=\"Small business medium rebalancing\",P$14,1)))*IF($C37=\"Resi discount\",1+P$10,1)))","v":16.24714546020342},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),Q36*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A37=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B37=\"Small business\",Q$11,IF($B37=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",Q$12,IF($D37=\"Small business medium rebalancing\",Q$14,1)))*IF($C37=\"Resi discount\",1+Q$10,1),P37*Q$8*IF(AND($A37=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B37=\"Small business\",Q$11,IF($B37=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",Q$12,IF($D37=\"Small business medium rebalancing\",Q$14,1)))*IF($C37=\"Resi discount\",1+Q$10,1)))","v":16.626173577677591},{"$f":"IF(AND(R$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),R36*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A37=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B37=\"Small business\",R$11,IF($B37=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",R$12,IF($D37=\"Small business medium rebalancing\",R$14,1)))*IF($C37=\"Resi discount\",1+R$10,1),Q37*R$8*IF(AND($A37=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B37=\"Small business\",R$11,IF($B37=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",R$12,IF($D37=\"Small business medium rebalancing\",R$14,1)))*IF($C37=\"Resi discount\",1+R$10,1)))","v":17.036025948013577},{"$f":"IF(AND(S$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),S36*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A37=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B37=\"Small business\",S$11,IF($B37=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",S$12,IF($D37=\"Small business medium rebalancing\",S$14,1)))*IF($C37=\"Resi discount\",1+S$10,1),R37*S$8*IF(AND($A37=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B37=\"Small business\",S$11,IF($B37=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",S$12,IF($D37=\"Small business medium rebalancing\",S$14,1)))*IF($C37=\"Resi discount\",1+S$10,1)))","v":17.487068456959754},{"$f":"IF(AND(T$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),T36*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A37=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B37=\"Small business\",T$11,IF($B37=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",T$12,IF($D37=\"Small business medium rebalancing\",T$14,1)))*IF($C37=\"Resi discount\",1+T$10,1),S37*T$8*IF(AND($A37=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B37=\"Small business\",T$11,IF($B37=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",T$12,IF($D37=\"Small business medium rebalancing\",T$14,1)))*IF($C37=\"Resi discount\",1+T$10,1)))","v":17.814864635325211},{"$f":"IF(AND(U$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),U36*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A37=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B37=\"Small business\",U$11,IF($B37=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",U$12,IF($D37=\"Small business medium rebalancing\",U$14,1)))*IF($C37=\"Resi discount\",1+U$10,1),T37*U$8*IF(AND($A37=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B37=\"Small business\",U$11,IF($B37=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",U$12,IF($D37=\"Small business medium rebalancing\",U$14,1)))*IF($C37=\"Resi discount\",1+U$10,1)))","v":16.24714546020342},{"$f":"IF(AND(V$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),V36*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A37=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B37=\"Small business\",V$11,IF($B37=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",V$12,IF($D37=\"Small business medium rebalancing\",V$14,1)))*IF($C37=\"Resi discount\",1+V$10,1),U37*V$8*IF(AND($A37=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B37=\"Small business\",V$11,IF($B37=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",V$12,IF($D37=\"Small business medium rebalancing\",V$14,1)))*IF($C37=\"Resi discount\",1+V$10,1)))","v":16.626173577677591},{"$f":"IF(AND(W$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),W36*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A37=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B37=\"Small business\",W$11,IF($B37=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",W$12,IF($D37=\"Small business medium rebalancing\",W$14,1)))*IF($C37=\"Resi discount\",1+W$10,1),V37*W$8*IF(AND($A37=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B37=\"Small business\",W$11,IF($B37=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",W$12,IF($D37=\"Small business medium rebalancing\",W$14,1)))*IF($C37=\"Resi discount\",1+W$10,1)))","v":17.036025948013577},{"$f":"IF(AND(X$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),X36*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A37=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B37=\"Small business\",X$11,IF($B37=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",X$12,IF($D37=\"Small business medium rebalancing\",X$14,1)))*IF($C37=\"Resi discount\",1+X$10,1),W37*X$8*IF(AND($A37=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B37=\"Small business\",X$11,IF($B37=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",X$12,IF($D37=\"Small business medium rebalancing\",X$14,1)))*IF($C37=\"Resi discount\",1+X$10,1)))","v":17.487068456959754},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),Y36*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A37=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B37=\"Small business\",Y$11,IF($B37=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",Y$12,IF($D37=\"Small business medium rebalancing\",Y$14,1)))*IF($C37=\"Resi discount\",1+Y$10,1),X37*Y$8*IF(AND($A37=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B37=\"Small business\",Y$11,IF($B37=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",Y$12,IF($D37=\"Small business medium rebalancing\",Y$14,1)))*IF($C37=\"Resi discount\",1+Y$10,1)))","v":17.814864635325211},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),Z36*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A37=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B37=\"Small business\",Z$11,IF($B37=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",Z$12,IF($D37=\"Small business medium rebalancing\",Z$14,1)))*IF($C37=\"Resi discount\",1+Z$10,1),Y37*Z$8*IF(AND($A37=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B37=\"Small business\",Z$11,IF($B37=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",Z$12,IF($D37=\"Small business medium rebalancing\",Z$14,1)))*IF($C37=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AA36*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A37=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B37=\"Small business\",AA$11,IF($B37=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AA$12,IF($D37=\"Small business medium rebalancing\",AA$14,1)))*IF($C37=\"Resi discount\",1+AA$10,1),Z37*AA$8*IF(AND($A37=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B37=\"Small business\",AA$11,IF($B37=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AA$12,IF($D37=\"Small business medium rebalancing\",AA$14,1)))*IF($C37=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AB36*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A37=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B37=\"Small business\",AB$11,IF($B37=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AB$12,IF($D37=\"Small business medium rebalancing\",AB$14,1)))*IF($C37=\"Resi discount\",1+AB$10,1),AA37*AB$8*IF(AND($A37=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B37=\"Small business\",AB$11,IF($B37=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AB$12,IF($D37=\"Small business medium rebalancing\",AB$14,1)))*IF($C37=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AC36*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A37=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B37=\"Small business\",AC$11,IF($B37=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AC$12,IF($D37=\"Small business medium rebalancing\",AC$14,1)))*IF($C37=\"Resi discount\",1+AC$10,1),AB37*AC$8*IF(AND($A37=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B37=\"Small business\",AC$11,IF($B37=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AC$12,IF($D37=\"Small business medium rebalancing\",AC$14,1)))*IF($C37=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AD36*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A37=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B37=\"Small business\",AD$11,IF($B37=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AD$12,IF($D37=\"Small business medium rebalancing\",AD$14,1)))*IF($C37=\"Resi discount\",1+AD$10,1),AC37*AD$8*IF(AND($A37=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B37=\"Small business\",AD$11,IF($B37=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AD$12,IF($D37=\"Small business medium rebalancing\",AD$14,1)))*IF($C37=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AE36*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A37=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B37=\"Small business\",AE$11,IF($B37=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AE$12,IF($D37=\"Small business medium rebalancing\",AE$14,1)))*IF($C37=\"Resi discount\",1+AE$10,1),AD37*AE$8*IF(AND($A37=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B37=\"Small business\",AE$11,IF($B37=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AE$12,IF($D37=\"Small business medium rebalancing\",AE$14,1)))*IF($C37=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AF36*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A37=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B37=\"Small business\",AF$11,IF($B37=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AF$12,IF($D37=\"Small business medium rebalancing\",AF$14,1)))*IF($C37=\"Resi discount\",1+AF$10,1),AE37*AF$8*IF(AND($A37=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B37=\"Small business\",AF$11,IF($B37=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AF$12,IF($D37=\"Small business medium rebalancing\",AF$14,1)))*IF($C37=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AG36*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A37=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B37=\"Small business\",AG$11,IF($B37=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AG$12,IF($D37=\"Small business medium rebalancing\",AG$14,1)))*IF($C37=\"Resi discount\",1+AG$10,1),AF37*AG$8*IF(AND($A37=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B37=\"Small business\",AG$11,IF($B37=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AG$12,IF($D37=\"Small business medium rebalancing\",AG$14,1)))*IF($C37=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AH36*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A37=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B37=\"Small business\",AH$11,IF($B37=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AH$12,IF($D37=\"Small business medium rebalancing\",AH$14,1)))*IF($C37=\"Resi discount\",1+AH$10,1),AG37*AH$8*IF(AND($A37=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B37=\"Small business\",AH$11,IF($B37=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AH$12,IF($D37=\"Small business medium rebalancing\",AH$14,1)))*IF($C37=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AI36*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A37=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B37=\"Small business\",AI$11,IF($B37=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AI$12,IF($D37=\"Small business medium rebalancing\",AI$14,1)))*IF($C37=\"Resi discount\",1+AI$10,1),AH37*AI$8*IF(AND($A37=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B37=\"Small business\",AI$11,IF($B37=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AI$12,IF($D37=\"Small business medium rebalancing\",AI$14,1)))*IF($C37=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AJ36*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A37=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B37=\"Small business\",AJ$11,IF($B37=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AJ$12,IF($D37=\"Small business medium rebalancing\",AJ$14,1)))*IF($C37=\"Resi discount\",1+AJ$10,1),AI37*AJ$8*IF(AND($A37=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B37=\"Small business\",AJ$11,IF($B37=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AJ$12,IF($D37=\"Small business medium rebalancing\",AJ$14,1)))*IF($C37=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AK36*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A37=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B37=\"Small business\",AK$11,IF($B37=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AK$12,IF($D37=\"Small business medium rebalancing\",AK$14,1)))*IF($C37=\"Resi discount\",1+AK$10,1),AJ37*AK$8*IF(AND($A37=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B37=\"Small business\",AK$11,IF($B37=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AK$12,IF($D37=\"Small business medium rebalancing\",AK$14,1)))*IF($C37=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AL36*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A37=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B37=\"Small business\",AL$11,IF($B37=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AL$12,IF($D37=\"Small business medium rebalancing\",AL$14,1)))*IF($C37=\"Resi discount\",1+AL$10,1),AK37*AL$8*IF(AND($A37=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B37=\"Small business\",AL$11,IF($B37=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AL$12,IF($D37=\"Small business medium rebalancing\",AL$14,1)))*IF($C37=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AM36*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A37=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B37=\"Small business\",AM$11,IF($B37=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AM$12,IF($D37=\"Small business medium rebalancing\",AM$14,1)))*IF($C37=\"Resi discount\",1+AM$10,1),AL37*AM$8*IF(AND($A37=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B37=\"Small business\",AM$11,IF($B37=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AM$12,IF($D37=\"Small business medium rebalancing\",AM$14,1)))*IF($C37=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AN36*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A37=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B37=\"Small business\",AN$11,IF($B37=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AN$12,IF($D37=\"Small business medium rebalancing\",AN$14,1)))*IF($C37=\"Resi discount\",1+AN$10,1),AM37*AN$8*IF(AND($A37=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B37=\"Small business\",AN$11,IF($B37=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AN$12,IF($D37=\"Small business medium rebalancing\",AN$14,1)))*IF($C37=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AO36*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A37=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B37=\"Small business\",AO$11,IF($B37=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AO$12,IF($D37=\"Small business medium rebalancing\",AO$14,1)))*IF($C37=\"Resi discount\",1+AO$10,1),AN37*AO$8*IF(AND($A37=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B37=\"Small business\",AO$11,IF($B37=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AO$12,IF($D37=\"Small business medium rebalancing\",AO$14,1)))*IF($C37=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AP36*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A37=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B37=\"Small business\",AP$11,IF($B37=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AP$12,IF($D37=\"Small business medium rebalancing\",AP$14,1)))*IF($C37=\"Resi discount\",1+AP$10,1),AO37*AP$8*IF(AND($A37=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B37=\"Small business\",AP$11,IF($B37=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AP$12,IF($D37=\"Small business medium rebalancing\",AP$14,1)))*IF($C37=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AQ36*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A37=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B37=\"Small business\",AQ$11,IF($B37=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AQ$12,IF($D37=\"Small business medium rebalancing\",AQ$14,1)))*IF($C37=\"Resi discount\",1+AQ$10,1),AP37*AQ$8*IF(AND($A37=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B37=\"Small business\",AQ$11,IF($B37=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AQ$12,IF($D37=\"Small business medium rebalancing\",AQ$14,1)))*IF($C37=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AR36*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A37=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B37=\"Small business\",AR$11,IF($B37=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AR$12,IF($D37=\"Small business medium rebalancing\",AR$14,1)))*IF($C37=\"Resi discount\",1+AR$10,1),AQ37*AR$8*IF(AND($A37=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B37=\"Small business\",AR$11,IF($B37=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AR$12,IF($D37=\"Small business medium rebalancing\",AR$14,1)))*IF($C37=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AS36*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A37=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B37=\"Small business\",AS$11,IF($B37=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AS$12,IF($D37=\"Small business medium rebalancing\",AS$14,1)))*IF($C37=\"Resi discount\",1+AS$10,1),AR37*AS$8*IF(AND($A37=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B37=\"Small business\",AS$11,IF($B37=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AS$12,IF($D37=\"Small business medium rebalancing\",AS$14,1)))*IF($C37=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AT36*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A37=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B37=\"Small business\",AT$11,IF($B37=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AT$12,IF($D37=\"Small business medium rebalancing\",AT$14,1)))*IF($C37=\"Resi discount\",1+AT$10,1),AS37*AT$8*IF(AND($A37=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B37=\"Small business\",AT$11,IF($B37=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AT$12,IF($D37=\"Small business medium rebalancing\",AT$14,1)))*IF($C37=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AU36*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A37=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B37=\"Small business\",AU$11,IF($B37=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AU$12,IF($D37=\"Small business medium rebalancing\",AU$14,1)))*IF($C37=\"Resi discount\",1+AU$10,1),AT37*AU$8*IF(AND($A37=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B37=\"Small business\",AU$11,IF($B37=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AU$12,IF($D37=\"Small business medium rebalancing\",AU$14,1)))*IF($C37=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AV36*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A37=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B37=\"Small business\",AV$11,IF($B37=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AV$12,IF($D37=\"Small business medium rebalancing\",AV$14,1)))*IF($C37=\"Resi discount\",1+AV$10,1),AU37*AV$8*IF(AND($A37=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B37=\"Small business\",AV$11,IF($B37=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AV$12,IF($D37=\"Small business medium rebalancing\",AV$14,1)))*IF($C37=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AW36*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A37=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B37=\"Small business\",AW$11,IF($B37=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AW$12,IF($D37=\"Small business medium rebalancing\",AW$14,1)))*IF($C37=\"Resi discount\",1+AW$10,1),AV37*AW$8*IF(AND($A37=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B37=\"Small business\",AW$11,IF($B37=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AW$12,IF($D37=\"Small business medium rebalancing\",AW$14,1)))*IF($C37=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AX36*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A37=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B37=\"Small business\",AX$11,IF($B37=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AX$12,IF($D37=\"Small business medium rebalancing\",AX$14,1)))*IF($C37=\"Resi discount\",1+AX$10,1),AW37*AX$8*IF(AND($A37=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B37=\"Small business\",AX$11,IF($B37=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AX$12,IF($D37=\"Small business medium rebalancing\",AX$14,1)))*IF($C37=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AY36*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A37=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B37=\"Small business\",AY$11,IF($B37=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AY$12,IF($D37=\"Small business medium rebalancing\",AY$14,1)))*IF($C37=\"Resi discount\",1+AY$10,1),AX37*AY$8*IF(AND($A37=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B37=\"Small business\",AY$11,IF($B37=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AY$12,IF($D37=\"Small business medium rebalancing\",AY$14,1)))*IF($C37=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),AZ36*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A37=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B37=\"Small business\",AZ$11,IF($B37=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AZ$12,IF($D37=\"Small business medium rebalancing\",AZ$14,1)))*IF($C37=\"Resi discount\",1+AZ$10,1),AY37*AZ$8*IF(AND($A37=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B37=\"Small business\",AZ$11,IF($B37=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",AZ$12,IF($D37=\"Small business medium rebalancing\",AZ$14,1)))*IF($C37=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BA36*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A37=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B37=\"Small business\",BA$11,IF($B37=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BA$12,IF($D37=\"Small business medium rebalancing\",BA$14,1)))*IF($C37=\"Resi discount\",1+BA$10,1),AZ37*BA$8*IF(AND($A37=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B37=\"Small business\",BA$11,IF($B37=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BA$12,IF($D37=\"Small business medium rebalancing\",BA$14,1)))*IF($C37=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BB36*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A37=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B37=\"Small business\",BB$11,IF($B37=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BB$12,IF($D37=\"Small business medium rebalancing\",BB$14,1)))*IF($C37=\"Resi discount\",1+BB$10,1),BA37*BB$8*IF(AND($A37=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B37=\"Small business\",BB$11,IF($B37=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BB$12,IF($D37=\"Small business medium rebalancing\",BB$14,1)))*IF($C37=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BC36*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A37=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B37=\"Small business\",BC$11,IF($B37=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BC$12,IF($D37=\"Small business medium rebalancing\",BC$14,1)))*IF($C37=\"Resi discount\",1+BC$10,1),BB37*BC$8*IF(AND($A37=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B37=\"Small business\",BC$11,IF($B37=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BC$12,IF($D37=\"Small business medium rebalancing\",BC$14,1)))*IF($C37=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BD36*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A37=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B37=\"Small business\",BD$11,IF($B37=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BD$12,IF($D37=\"Small business medium rebalancing\",BD$14,1)))*IF($C37=\"Resi discount\",1+BD$10,1),BC37*BD$8*IF(AND($A37=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B37=\"Small business\",BD$11,IF($B37=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BD$12,IF($D37=\"Small business medium rebalancing\",BD$14,1)))*IF($C37=\"Resi discount\",1+BD$10,1)))","v":3.8742909526869456},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BE36*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A37=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B37=\"Small business\",BE$11,IF($B37=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BE$12,IF($D37=\"Small business medium rebalancing\",BE$14,1)))*IF($C37=\"Resi discount\",1+BE$10,1),BD37*BE$8*IF(AND($A37=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B37=\"Small business\",BE$11,IF($B37=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BE$12,IF($D37=\"Small business medium rebalancing\",BE$14,1)))*IF($C37=\"Resi discount\",1+BE$10,1)))","v":3.9646739193404472},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BF36*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A37=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B37=\"Small business\",BF$11,IF($B37=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BF$12,IF($D37=\"Small business medium rebalancing\",BF$14,1)))*IF($C37=\"Resi discount\",1+BF$10,1),BE37*BF$8*IF(AND($A37=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B37=\"Small business\",BF$11,IF($B37=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BF$12,IF($D37=\"Small business medium rebalancing\",BF$14,1)))*IF($C37=\"Resi discount\",1+BF$10,1)))","v":4.0624072309686019},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BG36*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A37=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B37=\"Small business\",BG$11,IF($B37=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BG$12,IF($D37=\"Small business medium rebalancing\",BG$14,1)))*IF($C37=\"Resi discount\",1+BG$10,1),BF37*BG$8*IF(AND($A37=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B37=\"Small business\",BG$11,IF($B37=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BG$12,IF($D37=\"Small business medium rebalancing\",BG$14,1)))*IF($C37=\"Resi discount\",1+BG$10,1)))","v":4.1699627345472301},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BH36*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A37=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B37=\"Small business\",BH$11,IF($B37=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BH$12,IF($D37=\"Small business medium rebalancing\",BH$14,1)))*IF($C37=\"Resi discount\",1+BH$10,1),BG37*BH$8*IF(AND($A37=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B37=\"Small business\",BH$11,IF($B37=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BH$12,IF($D37=\"Small business medium rebalancing\",BH$14,1)))*IF($C37=\"Resi discount\",1+BH$10,1)))","v":4.2481289435762193},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BI36*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A37=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B37=\"Small business\",BI$11,IF($B37=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BI$12,IF($D37=\"Small business medium rebalancing\",BI$14,1)))*IF($C37=\"Resi discount\",1+BI$10,1),BH37*BI$8*IF(AND($A37=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B37=\"Small business\",BI$11,IF($B37=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BI$12,IF($D37=\"Small business medium rebalancing\",BI$14,1)))*IF($C37=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BJ36*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A37=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B37=\"Small business\",BJ$11,IF($B37=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BJ$12,IF($D37=\"Small business medium rebalancing\",BJ$14,1)))*IF($C37=\"Resi discount\",1+BJ$10,1),BI37*BJ$8*IF(AND($A37=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B37=\"Small business\",BJ$11,IF($B37=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BJ$12,IF($D37=\"Small business medium rebalancing\",BJ$14,1)))*IF($C37=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BK36*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A37=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B37=\"Small business\",BK$11,IF($B37=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BK$12,IF($D37=\"Small business medium rebalancing\",BK$14,1)))*IF($C37=\"Resi discount\",1+BK$10,1),BJ37*BK$8*IF(AND($A37=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B37=\"Small business\",BK$11,IF($B37=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BK$12,IF($D37=\"Small business medium rebalancing\",BK$14,1)))*IF($C37=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BL36*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A37=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B37=\"Small business\",BL$11,IF($B37=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BL$12,IF($D37=\"Small business medium rebalancing\",BL$14,1)))*IF($C37=\"Resi discount\",1+BL$10,1),BK37*BL$8*IF(AND($A37=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B37=\"Small business\",BL$11,IF($B37=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BL$12,IF($D37=\"Small business medium rebalancing\",BL$14,1)))*IF($C37=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BM36*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A37=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B37=\"Small business\",BM$11,IF($B37=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BM$12,IF($D37=\"Small business medium rebalancing\",BM$14,1)))*IF($C37=\"Resi discount\",1+BM$10,1),BL37*BM$8*IF(AND($A37=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B37=\"Small business\",BM$11,IF($B37=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BM$12,IF($D37=\"Small business medium rebalancing\",BM$14,1)))*IF($C37=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BN36*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A37=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B37=\"Small business\",BN$11,IF($B37=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BN$12,IF($D37=\"Small business medium rebalancing\",BN$14,1)))*IF($C37=\"Resi discount\",1+BN$10,1),BM37*BN$8*IF(AND($A37=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B37=\"Small business\",BN$11,IF($B37=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BN$12,IF($D37=\"Small business medium rebalancing\",BN$14,1)))*IF($C37=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BO36*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A37=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B37=\"Small business\",BO$11,IF($B37=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BO$12,IF($D37=\"Small business medium rebalancing\",BO$14,1)))*IF($C37=\"Resi discount\",1+BO$10,1),BN37*BO$8*IF(AND($A37=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B37=\"Small business\",BO$11,IF($B37=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BO$12,IF($D37=\"Small business medium rebalancing\",BO$14,1)))*IF($C37=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BP36*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A37=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B37=\"Small business\",BP$11,IF($B37=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BP$12,IF($D37=\"Small business medium rebalancing\",BP$14,1)))*IF($C37=\"Resi discount\",1+BP$10,1),BO37*BP$8*IF(AND($A37=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B37=\"Small business\",BP$11,IF($B37=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BP$12,IF($D37=\"Small business medium rebalancing\",BP$14,1)))*IF($C37=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BQ36*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A37=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B37=\"Small business\",BQ$11,IF($B37=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BQ$12,IF($D37=\"Small business medium rebalancing\",BQ$14,1)))*IF($C37=\"Resi discount\",1+BQ$10,1),BP37*BQ$8*IF(AND($A37=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B37=\"Small business\",BQ$11,IF($B37=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BQ$12,IF($D37=\"Small business medium rebalancing\",BQ$14,1)))*IF($C37=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BR36*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A37=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B37=\"Small business\",BR$11,IF($B37=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BR$12,IF($D37=\"Small business medium rebalancing\",BR$14,1)))*IF($C37=\"Resi discount\",1+BR$10,1),BQ37*BR$8*IF(AND($A37=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B37=\"Small business\",BR$11,IF($B37=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BR$12,IF($D37=\"Small business medium rebalancing\",BR$14,1)))*IF($C37=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BS36*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A37=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B37=\"Small business\",BS$11,IF($B37=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BS$12,IF($D37=\"Small business medium rebalancing\",BS$14,1)))*IF($C37=\"Resi discount\",1+BS$10,1),BR37*BS$8*IF(AND($A37=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B37=\"Small business\",BS$11,IF($B37=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BS$12,IF($D37=\"Small business medium rebalancing\",BS$14,1)))*IF($C37=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BT36*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A37=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B37=\"Small business\",BT$11,IF($B37=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BT$12,IF($D37=\"Small business medium rebalancing\",BT$14,1)))*IF($C37=\"Resi discount\",1+BT$10,1),BS37*BT$8*IF(AND($A37=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B37=\"Small business\",BT$11,IF($B37=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BT$12,IF($D37=\"Small business medium rebalancing\",BT$14,1)))*IF($C37=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BU36*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A37=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B37=\"Small business\",BU$11,IF($B37=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BU$12,IF($D37=\"Small business medium rebalancing\",BU$14,1)))*IF($C37=\"Resi discount\",1+BU$10,1),BT37*BU$8*IF(AND($A37=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B37=\"Small business\",BU$11,IF($B37=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BU$12,IF($D37=\"Small business medium rebalancing\",BU$14,1)))*IF($C37=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BV36*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A37=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B37=\"Small business\",BV$11,IF($B37=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BV$12,IF($D37=\"Small business medium rebalancing\",BV$14,1)))*IF($C37=\"Resi discount\",1+BV$10,1),BU37*BV$8*IF(AND($A37=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B37=\"Small business\",BV$11,IF($B37=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BV$12,IF($D37=\"Small business medium rebalancing\",BV$14,1)))*IF($C37=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BW36*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A37=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B37=\"Small business\",BW$11,IF($B37=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BW$12,IF($D37=\"Small business medium rebalancing\",BW$14,1)))*IF($C37=\"Resi discount\",1+BW$10,1),BV37*BW$8*IF(AND($A37=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B37=\"Small business\",BW$11,IF($B37=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BW$12,IF($D37=\"Small business medium rebalancing\",BW$14,1)))*IF($C37=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BX36*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A37=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B37=\"Small business\",BX$11,IF($B37=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BX$12,IF($D37=\"Small business medium rebalancing\",BX$14,1)))*IF($C37=\"Resi discount\",1+BX$10,1),BW37*BX$8*IF(AND($A37=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B37=\"Small business\",BX$11,IF($B37=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BX$12,IF($D37=\"Small business medium rebalancing\",BX$14,1)))*IF($C37=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BY36*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A37=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B37=\"Small business\",BY$11,IF($B37=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BY$12,IF($D37=\"Small business medium rebalancing\",BY$14,1)))*IF($C37=\"Resi discount\",1+BY$10,1),BX37*BY$8*IF(AND($A37=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B37=\"Small business\",BY$11,IF($B37=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BY$12,IF($D37=\"Small business medium rebalancing\",BY$14,1)))*IF($C37=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),BZ36*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A37=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B37=\"Small business\",BZ$11,IF($B37=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BZ$12,IF($D37=\"Small business medium rebalancing\",BZ$14,1)))*IF($C37=\"Resi discount\",1+BZ$10,1),BY37*BZ$8*IF(AND($A37=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B37=\"Small business\",BZ$11,IF($B37=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",BZ$12,IF($D37=\"Small business medium rebalancing\",BZ$14,1)))*IF($C37=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CA36*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A37=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B37=\"Small business\",CA$11,IF($B37=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CA$12,IF($D37=\"Small business medium rebalancing\",CA$14,1)))*IF($C37=\"Resi discount\",1+CA$10,1),BZ37*CA$8*IF(AND($A37=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B37=\"Small business\",CA$11,IF($B37=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CA$12,IF($D37=\"Small business medium rebalancing\",CA$14,1)))*IF($C37=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CB36*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A37=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B37=\"Small business\",CB$11,IF($B37=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CB$12,IF($D37=\"Small business medium rebalancing\",CB$14,1)))*IF($C37=\"Resi discount\",1+CB$10,1),CA37*CB$8*IF(AND($A37=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B37=\"Small business\",CB$11,IF($B37=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CB$12,IF($D37=\"Small business medium rebalancing\",CB$14,1)))*IF($C37=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CC36*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A37=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B37=\"Small business\",CC$11,IF($B37=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CC$12,IF($D37=\"Small business medium rebalancing\",CC$14,1)))*IF($C37=\"Resi discount\",1+CC$10,1),CB37*CC$8*IF(AND($A37=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B37=\"Small business\",CC$11,IF($B37=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CC$12,IF($D37=\"Small business medium rebalancing\",CC$14,1)))*IF($C37=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CD36*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A37=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B37=\"Small business\",CD$11,IF($B37=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CD$12,IF($D37=\"Small business medium rebalancing\",CD$14,1)))*IF($C37=\"Resi discount\",1+CD$10,1),CC37*CD$8*IF(AND($A37=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B37=\"Small business\",CD$11,IF($B37=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CD$12,IF($D37=\"Small business medium rebalancing\",CD$14,1)))*IF($C37=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CE36*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A37=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B37=\"Small business\",CE$11,IF($B37=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CE$12,IF($D37=\"Small business medium rebalancing\",CE$14,1)))*IF($C37=\"Resi discount\",1+CE$10,1),CD37*CE$8*IF(AND($A37=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B37=\"Small business\",CE$11,IF($B37=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CE$12,IF($D37=\"Small business medium rebalancing\",CE$14,1)))*IF($C37=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CF36*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A37=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B37=\"Small business\",CF$11,IF($B37=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CF$12,IF($D37=\"Small business medium rebalancing\",CF$14,1)))*IF($C37=\"Resi discount\",1+CF$10,1),CE37*CF$8*IF(AND($A37=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B37=\"Small business\",CF$11,IF($B37=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CF$12,IF($D37=\"Small business medium rebalancing\",CF$14,1)))*IF($C37=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CG36*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A37=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B37=\"Small business\",CG$11,IF($B37=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CG$12,IF($D37=\"Small business medium rebalancing\",CG$14,1)))*IF($C37=\"Resi discount\",1+CG$10,1),CF37*CG$8*IF(AND($A37=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B37=\"Small business\",CG$11,IF($B37=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CG$12,IF($D37=\"Small business medium rebalancing\",CG$14,1)))*IF($C37=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CH36*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A37=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B37=\"Small business\",CH$11,IF($B37=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CH$12,IF($D37=\"Small business medium rebalancing\",CH$14,1)))*IF($C37=\"Resi discount\",1+CH$10,1),CG37*CH$8*IF(AND($A37=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B37=\"Small business\",CH$11,IF($B37=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CH$12,IF($D37=\"Small business medium rebalancing\",CH$14,1)))*IF($C37=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CI36*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A37=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B37=\"Small business\",CI$11,IF($B37=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CI$12,IF($D37=\"Small business medium rebalancing\",CI$14,1)))*IF($C37=\"Resi discount\",1+CI$10,1),CH37*CI$8*IF(AND($A37=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B37=\"Small business\",CI$11,IF($B37=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CI$12,IF($D37=\"Small business medium rebalancing\",CI$14,1)))*IF($C37=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CJ36*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A37=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B37=\"Small business\",CJ$11,IF($B37=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CJ$12,IF($D37=\"Small business medium rebalancing\",CJ$14,1)))*IF($C37=\"Resi discount\",1+CJ$10,1),CI37*CJ$8*IF(AND($A37=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B37=\"Small business\",CJ$11,IF($B37=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CJ$12,IF($D37=\"Small business medium rebalancing\",CJ$14,1)))*IF($C37=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CK36*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A37=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B37=\"Small business\",CK$11,IF($B37=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CK$12,IF($D37=\"Small business medium rebalancing\",CK$14,1)))*IF($C37=\"Resi discount\",1+CK$10,1),CJ37*CK$8*IF(AND($A37=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B37=\"Small business\",CK$11,IF($B37=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CK$12,IF($D37=\"Small business medium rebalancing\",CK$14,1)))*IF($C37=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CL36*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A37=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B37=\"Small business\",CL$11,IF($B37=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CL$12,IF($D37=\"Small business medium rebalancing\",CL$14,1)))*IF($C37=\"Resi discount\",1+CL$10,1),CK37*CL$8*IF(AND($A37=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B37=\"Small business\",CL$11,IF($B37=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CL$12,IF($D37=\"Small business medium rebalancing\",CL$14,1)))*IF($C37=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CM36*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A37=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B37=\"Small business\",CM$11,IF($B37=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CM$12,IF($D37=\"Small business medium rebalancing\",CM$14,1)))*IF($C37=\"Resi discount\",1+CM$10,1),CL37*CM$8*IF(AND($A37=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B37=\"Small business\",CM$11,IF($B37=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CM$12,IF($D37=\"Small business medium rebalancing\",CM$14,1)))*IF($C37=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CN36*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A37=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B37=\"Small business\",CN$11,IF($B37=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CN$12,IF($D37=\"Small business medium rebalancing\",CN$14,1)))*IF($C37=\"Resi discount\",1+CN$10,1),CM37*CN$8*IF(AND($A37=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B37=\"Small business\",CN$11,IF($B37=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CN$12,IF($D37=\"Small business medium rebalancing\",CN$14,1)))*IF($C37=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CO36*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A37=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B37=\"Small business\",CO$11,IF($B37=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CO$12,IF($D37=\"Small business medium rebalancing\",CO$14,1)))*IF($C37=\"Resi discount\",1+CO$10,1),CN37*CO$8*IF(AND($A37=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B37=\"Small business\",CO$11,IF($B37=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CO$12,IF($D37=\"Small business medium rebalancing\",CO$14,1)))*IF($C37=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CP36*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A37=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B37=\"Small business\",CP$11,IF($B37=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CP$12,IF($D37=\"Small business medium rebalancing\",CP$14,1)))*IF($C37=\"Resi discount\",1+CP$10,1),CO37*CP$8*IF(AND($A37=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B37=\"Small business\",CP$11,IF($B37=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CP$12,IF($D37=\"Small business medium rebalancing\",CP$14,1)))*IF($C37=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E37=\"NAT56\",$E37=\"NAT75\")),CQ36*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E37,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A37=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B37=\"Small business\",CQ$11,IF($B37=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CQ$12,IF($D37=\"Small business medium rebalancing\",CQ$14,1)))*IF($C37=\"Resi discount\",1+CQ$10,1),CP37*CQ$8*IF(AND($A37=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B37=\"Small business\",CQ$11,IF($B37=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D37=\"Small business rebalancing\",CQ$12,IF($D37=\"Small business medium rebalancing\",CQ$14,1)))*IF($C37=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,"Small business",null,"Small business rebalancing",{"$f":"'Admin|Lists'!$B$26","v":"NEE17"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),F37*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A38=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B38=\"Small business\",F$11,IF($B38=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",F$12,IF($D38=\"Small business medium rebalancing\",F$14,1)))*IF($C38=\"Resi discount\",1+F$10,1),E38*F$8*IF(AND($A38=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B38=\"Small business\",F$11,IF($B38=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",F$12,IF($D38=\"Small business medium rebalancing\",F$14,1)))*IF($C38=\"Resi discount\",1+F$10,1)))","v":150.48677403125311},{"$f":"IF(AND(G$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),G37*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A38=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B38=\"Small business\",G$11,IF($B38=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",G$12,IF($D38=\"Small business medium rebalancing\",G$14,1)))*IF($C38=\"Resi discount\",1+G$10,1),F38*G$8*IF(AND($A38=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B38=\"Small business\",G$11,IF($B38=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",G$12,IF($D38=\"Small business medium rebalancing\",G$14,1)))*IF($C38=\"Resi discount\",1+G$10,1)))","v":158.30031874274269},{"$f":"IF(AND(H$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),H37*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A38=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B38=\"Small business\",H$11,IF($B38=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",H$12,IF($D38=\"Small business medium rebalancing\",H$14,1)))*IF($C38=\"Resi discount\",1+H$10,1),G38*H$8*IF(AND($A38=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B38=\"Small business\",H$11,IF($B38=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",H$12,IF($D38=\"Small business medium rebalancing\",H$14,1)))*IF($C38=\"Resi discount\",1+H$10,1)))","v":166.73611548713549},{"$f":"IF(AND(I$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),I37*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A38=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B38=\"Small business\",I$11,IF($B38=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",I$12,IF($D38=\"Small business medium rebalancing\",I$14,1)))*IF($C38=\"Resi discount\",1+I$10,1),H38*I$8*IF(AND($A38=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B38=\"Small business\",I$11,IF($B38=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",I$12,IF($D38=\"Small business medium rebalancing\",I$14,1)))*IF($C38=\"Resi discount\",1+I$10,1)))","v":175.91214712607857},{"$f":"IF(AND(J$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),J37*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A38=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B38=\"Small business\",J$11,IF($B38=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",J$12,IF($D38=\"Small business medium rebalancing\",J$14,1)))*IF($C38=\"Resi discount\",1+J$10,1),I38*J$8*IF(AND($A38=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B38=\"Small business\",J$11,IF($B38=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",J$12,IF($D38=\"Small business medium rebalancing\",J$14,1)))*IF($C38=\"Resi discount\",1+J$10,1)))","v":184.10017741108496},{"$f":"IF(AND(K$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),K37*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A38=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B38=\"Small business\",K$11,IF($B38=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",K$12,IF($D38=\"Small business medium rebalancing\",K$14,1)))*IF($C38=\"Resi discount\",1+K$10,1),J38*K$8*IF(AND($A38=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B38=\"Small business\",K$11,IF($B38=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",K$12,IF($D38=\"Small business medium rebalancing\",K$14,1)))*IF($C38=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),L37*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A38=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B38=\"Small business\",L$11,IF($B38=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",L$12,IF($D38=\"Small business medium rebalancing\",L$14,1)))*IF($C38=\"Resi discount\",1+L$10,1),K38*L$8*IF(AND($A38=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B38=\"Small business\",L$11,IF($B38=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",L$12,IF($D38=\"Small business medium rebalancing\",L$14,1)))*IF($C38=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),M37*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A38=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B38=\"Small business\",M$11,IF($B38=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",M$12,IF($D38=\"Small business medium rebalancing\",M$14,1)))*IF($C38=\"Resi discount\",1+M$10,1),L38*M$8*IF(AND($A38=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B38=\"Small business\",M$11,IF($B38=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",M$12,IF($D38=\"Small business medium rebalancing\",M$14,1)))*IF($C38=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),N37*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A38=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B38=\"Small business\",N$11,IF($B38=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",N$12,IF($D38=\"Small business medium rebalancing\",N$14,1)))*IF($C38=\"Resi discount\",1+N$10,1),M38*N$8*IF(AND($A38=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B38=\"Small business\",N$11,IF($B38=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",N$12,IF($D38=\"Small business medium rebalancing\",N$14,1)))*IF($C38=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),O37*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A38=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B38=\"Small business\",O$11,IF($B38=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",O$12,IF($D38=\"Small business medium rebalancing\",O$14,1)))*IF($C38=\"Resi discount\",1+O$10,1),N38*O$8*IF(AND($A38=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B38=\"Small business\",O$11,IF($B38=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",O$12,IF($D38=\"Small business medium rebalancing\",O$14,1)))*IF($C38=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),P37*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A38=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B38=\"Small business\",P$11,IF($B38=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",P$12,IF($D38=\"Small business medium rebalancing\",P$14,1)))*IF($C38=\"Resi discount\",1+P$10,1),O38*P$8*IF(AND($A38=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B38=\"Small business\",P$11,IF($B38=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",P$12,IF($D38=\"Small business medium rebalancing\",P$14,1)))*IF($C38=\"Resi discount\",1+P$10,1)))","v":16.24714546020342},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),Q37*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A38=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B38=\"Small business\",Q$11,IF($B38=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",Q$12,IF($D38=\"Small business medium rebalancing\",Q$14,1)))*IF($C38=\"Resi discount\",1+Q$10,1),P38*Q$8*IF(AND($A38=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B38=\"Small business\",Q$11,IF($B38=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",Q$12,IF($D38=\"Small business medium rebalancing\",Q$14,1)))*IF($C38=\"Resi discount\",1+Q$10,1)))","v":16.626173577677591},{"$f":"IF(AND(R$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),R37*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A38=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B38=\"Small business\",R$11,IF($B38=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",R$12,IF($D38=\"Small business medium rebalancing\",R$14,1)))*IF($C38=\"Resi discount\",1+R$10,1),Q38*R$8*IF(AND($A38=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B38=\"Small business\",R$11,IF($B38=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",R$12,IF($D38=\"Small business medium rebalancing\",R$14,1)))*IF($C38=\"Resi discount\",1+R$10,1)))","v":17.036025948013577},{"$f":"IF(AND(S$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),S37*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A38=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B38=\"Small business\",S$11,IF($B38=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",S$12,IF($D38=\"Small business medium rebalancing\",S$14,1)))*IF($C38=\"Resi discount\",1+S$10,1),R38*S$8*IF(AND($A38=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B38=\"Small business\",S$11,IF($B38=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",S$12,IF($D38=\"Small business medium rebalancing\",S$14,1)))*IF($C38=\"Resi discount\",1+S$10,1)))","v":17.487068456959754},{"$f":"IF(AND(T$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),T37*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A38=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B38=\"Small business\",T$11,IF($B38=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",T$12,IF($D38=\"Small business medium rebalancing\",T$14,1)))*IF($C38=\"Resi discount\",1+T$10,1),S38*T$8*IF(AND($A38=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B38=\"Small business\",T$11,IF($B38=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",T$12,IF($D38=\"Small business medium rebalancing\",T$14,1)))*IF($C38=\"Resi discount\",1+T$10,1)))","v":17.814864635325211},{"$f":"IF(AND(U$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),U37*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A38=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B38=\"Small business\",U$11,IF($B38=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",U$12,IF($D38=\"Small business medium rebalancing\",U$14,1)))*IF($C38=\"Resi discount\",1+U$10,1),T38*U$8*IF(AND($A38=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B38=\"Small business\",U$11,IF($B38=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",U$12,IF($D38=\"Small business medium rebalancing\",U$14,1)))*IF($C38=\"Resi discount\",1+U$10,1)))","v":16.24714546020342},{"$f":"IF(AND(V$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),V37*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A38=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B38=\"Small business\",V$11,IF($B38=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",V$12,IF($D38=\"Small business medium rebalancing\",V$14,1)))*IF($C38=\"Resi discount\",1+V$10,1),U38*V$8*IF(AND($A38=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B38=\"Small business\",V$11,IF($B38=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",V$12,IF($D38=\"Small business medium rebalancing\",V$14,1)))*IF($C38=\"Resi discount\",1+V$10,1)))","v":16.626173577677591},{"$f":"IF(AND(W$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),W37*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A38=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B38=\"Small business\",W$11,IF($B38=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",W$12,IF($D38=\"Small business medium rebalancing\",W$14,1)))*IF($C38=\"Resi discount\",1+W$10,1),V38*W$8*IF(AND($A38=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B38=\"Small business\",W$11,IF($B38=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",W$12,IF($D38=\"Small business medium rebalancing\",W$14,1)))*IF($C38=\"Resi discount\",1+W$10,1)))","v":17.036025948013577},{"$f":"IF(AND(X$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),X37*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A38=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B38=\"Small business\",X$11,IF($B38=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",X$12,IF($D38=\"Small business medium rebalancing\",X$14,1)))*IF($C38=\"Resi discount\",1+X$10,1),W38*X$8*IF(AND($A38=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B38=\"Small business\",X$11,IF($B38=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",X$12,IF($D38=\"Small business medium rebalancing\",X$14,1)))*IF($C38=\"Resi discount\",1+X$10,1)))","v":17.487068456959754},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),Y37*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A38=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B38=\"Small business\",Y$11,IF($B38=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",Y$12,IF($D38=\"Small business medium rebalancing\",Y$14,1)))*IF($C38=\"Resi discount\",1+Y$10,1),X38*Y$8*IF(AND($A38=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B38=\"Small business\",Y$11,IF($B38=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",Y$12,IF($D38=\"Small business medium rebalancing\",Y$14,1)))*IF($C38=\"Resi discount\",1+Y$10,1)))","v":17.814864635325211},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),Z37*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A38=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B38=\"Small business\",Z$11,IF($B38=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",Z$12,IF($D38=\"Small business medium rebalancing\",Z$14,1)))*IF($C38=\"Resi discount\",1+Z$10,1),Y38*Z$8*IF(AND($A38=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B38=\"Small business\",Z$11,IF($B38=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",Z$12,IF($D38=\"Small business medium rebalancing\",Z$14,1)))*IF($C38=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AA37*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A38=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B38=\"Small business\",AA$11,IF($B38=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AA$12,IF($D38=\"Small business medium rebalancing\",AA$14,1)))*IF($C38=\"Resi discount\",1+AA$10,1),Z38*AA$8*IF(AND($A38=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B38=\"Small business\",AA$11,IF($B38=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AA$12,IF($D38=\"Small business medium rebalancing\",AA$14,1)))*IF($C38=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AB37*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A38=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B38=\"Small business\",AB$11,IF($B38=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AB$12,IF($D38=\"Small business medium rebalancing\",AB$14,1)))*IF($C38=\"Resi discount\",1+AB$10,1),AA38*AB$8*IF(AND($A38=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B38=\"Small business\",AB$11,IF($B38=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AB$12,IF($D38=\"Small business medium rebalancing\",AB$14,1)))*IF($C38=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AC37*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A38=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B38=\"Small business\",AC$11,IF($B38=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AC$12,IF($D38=\"Small business medium rebalancing\",AC$14,1)))*IF($C38=\"Resi discount\",1+AC$10,1),AB38*AC$8*IF(AND($A38=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B38=\"Small business\",AC$11,IF($B38=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AC$12,IF($D38=\"Small business medium rebalancing\",AC$14,1)))*IF($C38=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AD37*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A38=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B38=\"Small business\",AD$11,IF($B38=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AD$12,IF($D38=\"Small business medium rebalancing\",AD$14,1)))*IF($C38=\"Resi discount\",1+AD$10,1),AC38*AD$8*IF(AND($A38=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B38=\"Small business\",AD$11,IF($B38=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AD$12,IF($D38=\"Small business medium rebalancing\",AD$14,1)))*IF($C38=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AE37*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A38=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B38=\"Small business\",AE$11,IF($B38=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AE$12,IF($D38=\"Small business medium rebalancing\",AE$14,1)))*IF($C38=\"Resi discount\",1+AE$10,1),AD38*AE$8*IF(AND($A38=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B38=\"Small business\",AE$11,IF($B38=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AE$12,IF($D38=\"Small business medium rebalancing\",AE$14,1)))*IF($C38=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AF37*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A38=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B38=\"Small business\",AF$11,IF($B38=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AF$12,IF($D38=\"Small business medium rebalancing\",AF$14,1)))*IF($C38=\"Resi discount\",1+AF$10,1),AE38*AF$8*IF(AND($A38=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B38=\"Small business\",AF$11,IF($B38=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AF$12,IF($D38=\"Small business medium rebalancing\",AF$14,1)))*IF($C38=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AG37*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A38=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B38=\"Small business\",AG$11,IF($B38=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AG$12,IF($D38=\"Small business medium rebalancing\",AG$14,1)))*IF($C38=\"Resi discount\",1+AG$10,1),AF38*AG$8*IF(AND($A38=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B38=\"Small business\",AG$11,IF($B38=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AG$12,IF($D38=\"Small business medium rebalancing\",AG$14,1)))*IF($C38=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AH37*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A38=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B38=\"Small business\",AH$11,IF($B38=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AH$12,IF($D38=\"Small business medium rebalancing\",AH$14,1)))*IF($C38=\"Resi discount\",1+AH$10,1),AG38*AH$8*IF(AND($A38=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B38=\"Small business\",AH$11,IF($B38=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AH$12,IF($D38=\"Small business medium rebalancing\",AH$14,1)))*IF($C38=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AI37*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A38=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B38=\"Small business\",AI$11,IF($B38=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AI$12,IF($D38=\"Small business medium rebalancing\",AI$14,1)))*IF($C38=\"Resi discount\",1+AI$10,1),AH38*AI$8*IF(AND($A38=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B38=\"Small business\",AI$11,IF($B38=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AI$12,IF($D38=\"Small business medium rebalancing\",AI$14,1)))*IF($C38=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AJ37*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A38=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B38=\"Small business\",AJ$11,IF($B38=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AJ$12,IF($D38=\"Small business medium rebalancing\",AJ$14,1)))*IF($C38=\"Resi discount\",1+AJ$10,1),AI38*AJ$8*IF(AND($A38=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B38=\"Small business\",AJ$11,IF($B38=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AJ$12,IF($D38=\"Small business medium rebalancing\",AJ$14,1)))*IF($C38=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AK37*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A38=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B38=\"Small business\",AK$11,IF($B38=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AK$12,IF($D38=\"Small business medium rebalancing\",AK$14,1)))*IF($C38=\"Resi discount\",1+AK$10,1),AJ38*AK$8*IF(AND($A38=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B38=\"Small business\",AK$11,IF($B38=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AK$12,IF($D38=\"Small business medium rebalancing\",AK$14,1)))*IF($C38=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AL37*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A38=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B38=\"Small business\",AL$11,IF($B38=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AL$12,IF($D38=\"Small business medium rebalancing\",AL$14,1)))*IF($C38=\"Resi discount\",1+AL$10,1),AK38*AL$8*IF(AND($A38=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B38=\"Small business\",AL$11,IF($B38=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AL$12,IF($D38=\"Small business medium rebalancing\",AL$14,1)))*IF($C38=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AM37*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A38=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B38=\"Small business\",AM$11,IF($B38=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AM$12,IF($D38=\"Small business medium rebalancing\",AM$14,1)))*IF($C38=\"Resi discount\",1+AM$10,1),AL38*AM$8*IF(AND($A38=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B38=\"Small business\",AM$11,IF($B38=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AM$12,IF($D38=\"Small business medium rebalancing\",AM$14,1)))*IF($C38=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AN37*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A38=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B38=\"Small business\",AN$11,IF($B38=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AN$12,IF($D38=\"Small business medium rebalancing\",AN$14,1)))*IF($C38=\"Resi discount\",1+AN$10,1),AM38*AN$8*IF(AND($A38=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B38=\"Small business\",AN$11,IF($B38=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AN$12,IF($D38=\"Small business medium rebalancing\",AN$14,1)))*IF($C38=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AO37*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A38=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B38=\"Small business\",AO$11,IF($B38=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AO$12,IF($D38=\"Small business medium rebalancing\",AO$14,1)))*IF($C38=\"Resi discount\",1+AO$10,1),AN38*AO$8*IF(AND($A38=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B38=\"Small business\",AO$11,IF($B38=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AO$12,IF($D38=\"Small business medium rebalancing\",AO$14,1)))*IF($C38=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AP37*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A38=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B38=\"Small business\",AP$11,IF($B38=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AP$12,IF($D38=\"Small business medium rebalancing\",AP$14,1)))*IF($C38=\"Resi discount\",1+AP$10,1),AO38*AP$8*IF(AND($A38=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B38=\"Small business\",AP$11,IF($B38=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AP$12,IF($D38=\"Small business medium rebalancing\",AP$14,1)))*IF($C38=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AQ37*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A38=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B38=\"Small business\",AQ$11,IF($B38=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AQ$12,IF($D38=\"Small business medium rebalancing\",AQ$14,1)))*IF($C38=\"Resi discount\",1+AQ$10,1),AP38*AQ$8*IF(AND($A38=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B38=\"Small business\",AQ$11,IF($B38=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AQ$12,IF($D38=\"Small business medium rebalancing\",AQ$14,1)))*IF($C38=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AR37*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A38=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B38=\"Small business\",AR$11,IF($B38=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AR$12,IF($D38=\"Small business medium rebalancing\",AR$14,1)))*IF($C38=\"Resi discount\",1+AR$10,1),AQ38*AR$8*IF(AND($A38=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B38=\"Small business\",AR$11,IF($B38=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AR$12,IF($D38=\"Small business medium rebalancing\",AR$14,1)))*IF($C38=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AS37*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A38=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B38=\"Small business\",AS$11,IF($B38=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AS$12,IF($D38=\"Small business medium rebalancing\",AS$14,1)))*IF($C38=\"Resi discount\",1+AS$10,1),AR38*AS$8*IF(AND($A38=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B38=\"Small business\",AS$11,IF($B38=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AS$12,IF($D38=\"Small business medium rebalancing\",AS$14,1)))*IF($C38=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AT37*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A38=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B38=\"Small business\",AT$11,IF($B38=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AT$12,IF($D38=\"Small business medium rebalancing\",AT$14,1)))*IF($C38=\"Resi discount\",1+AT$10,1),AS38*AT$8*IF(AND($A38=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B38=\"Small business\",AT$11,IF($B38=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AT$12,IF($D38=\"Small business medium rebalancing\",AT$14,1)))*IF($C38=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AU37*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A38=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B38=\"Small business\",AU$11,IF($B38=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AU$12,IF($D38=\"Small business medium rebalancing\",AU$14,1)))*IF($C38=\"Resi discount\",1+AU$10,1),AT38*AU$8*IF(AND($A38=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B38=\"Small business\",AU$11,IF($B38=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AU$12,IF($D38=\"Small business medium rebalancing\",AU$14,1)))*IF($C38=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AV37*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A38=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B38=\"Small business\",AV$11,IF($B38=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AV$12,IF($D38=\"Small business medium rebalancing\",AV$14,1)))*IF($C38=\"Resi discount\",1+AV$10,1),AU38*AV$8*IF(AND($A38=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B38=\"Small business\",AV$11,IF($B38=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AV$12,IF($D38=\"Small business medium rebalancing\",AV$14,1)))*IF($C38=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AW37*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A38=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B38=\"Small business\",AW$11,IF($B38=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AW$12,IF($D38=\"Small business medium rebalancing\",AW$14,1)))*IF($C38=\"Resi discount\",1+AW$10,1),AV38*AW$8*IF(AND($A38=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B38=\"Small business\",AW$11,IF($B38=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AW$12,IF($D38=\"Small business medium rebalancing\",AW$14,1)))*IF($C38=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AX37*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A38=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B38=\"Small business\",AX$11,IF($B38=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AX$12,IF($D38=\"Small business medium rebalancing\",AX$14,1)))*IF($C38=\"Resi discount\",1+AX$10,1),AW38*AX$8*IF(AND($A38=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B38=\"Small business\",AX$11,IF($B38=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AX$12,IF($D38=\"Small business medium rebalancing\",AX$14,1)))*IF($C38=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AY37*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A38=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B38=\"Small business\",AY$11,IF($B38=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AY$12,IF($D38=\"Small business medium rebalancing\",AY$14,1)))*IF($C38=\"Resi discount\",1+AY$10,1),AX38*AY$8*IF(AND($A38=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B38=\"Small business\",AY$11,IF($B38=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AY$12,IF($D38=\"Small business medium rebalancing\",AY$14,1)))*IF($C38=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),AZ37*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A38=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B38=\"Small business\",AZ$11,IF($B38=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AZ$12,IF($D38=\"Small business medium rebalancing\",AZ$14,1)))*IF($C38=\"Resi discount\",1+AZ$10,1),AY38*AZ$8*IF(AND($A38=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B38=\"Small business\",AZ$11,IF($B38=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",AZ$12,IF($D38=\"Small business medium rebalancing\",AZ$14,1)))*IF($C38=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BA37*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A38=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B38=\"Small business\",BA$11,IF($B38=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BA$12,IF($D38=\"Small business medium rebalancing\",BA$14,1)))*IF($C38=\"Resi discount\",1+BA$10,1),AZ38*BA$8*IF(AND($A38=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B38=\"Small business\",BA$11,IF($B38=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BA$12,IF($D38=\"Small business medium rebalancing\",BA$14,1)))*IF($C38=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BB37*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A38=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B38=\"Small business\",BB$11,IF($B38=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BB$12,IF($D38=\"Small business medium rebalancing\",BB$14,1)))*IF($C38=\"Resi discount\",1+BB$10,1),BA38*BB$8*IF(AND($A38=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B38=\"Small business\",BB$11,IF($B38=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BB$12,IF($D38=\"Small business medium rebalancing\",BB$14,1)))*IF($C38=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BC37*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A38=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B38=\"Small business\",BC$11,IF($B38=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BC$12,IF($D38=\"Small business medium rebalancing\",BC$14,1)))*IF($C38=\"Resi discount\",1+BC$10,1),BB38*BC$8*IF(AND($A38=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B38=\"Small business\",BC$11,IF($B38=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BC$12,IF($D38=\"Small business medium rebalancing\",BC$14,1)))*IF($C38=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BD37*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A38=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B38=\"Small business\",BD$11,IF($B38=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BD$12,IF($D38=\"Small business medium rebalancing\",BD$14,1)))*IF($C38=\"Resi discount\",1+BD$10,1),BC38*BD$8*IF(AND($A38=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B38=\"Small business\",BD$11,IF($B38=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BD$12,IF($D38=\"Small business medium rebalancing\",BD$14,1)))*IF($C38=\"Resi discount\",1+BD$10,1)))","v":3.8742909526869456},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BE37*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A38=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B38=\"Small business\",BE$11,IF($B38=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BE$12,IF($D38=\"Small business medium rebalancing\",BE$14,1)))*IF($C38=\"Resi discount\",1+BE$10,1),BD38*BE$8*IF(AND($A38=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B38=\"Small business\",BE$11,IF($B38=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BE$12,IF($D38=\"Small business medium rebalancing\",BE$14,1)))*IF($C38=\"Resi discount\",1+BE$10,1)))","v":3.9646739193404472},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BF37*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A38=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B38=\"Small business\",BF$11,IF($B38=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BF$12,IF($D38=\"Small business medium rebalancing\",BF$14,1)))*IF($C38=\"Resi discount\",1+BF$10,1),BE38*BF$8*IF(AND($A38=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B38=\"Small business\",BF$11,IF($B38=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BF$12,IF($D38=\"Small business medium rebalancing\",BF$14,1)))*IF($C38=\"Resi discount\",1+BF$10,1)))","v":4.0624072309686019},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BG37*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A38=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B38=\"Small business\",BG$11,IF($B38=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BG$12,IF($D38=\"Small business medium rebalancing\",BG$14,1)))*IF($C38=\"Resi discount\",1+BG$10,1),BF38*BG$8*IF(AND($A38=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B38=\"Small business\",BG$11,IF($B38=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BG$12,IF($D38=\"Small business medium rebalancing\",BG$14,1)))*IF($C38=\"Resi discount\",1+BG$10,1)))","v":4.1699627345472301},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BH37*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A38=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B38=\"Small business\",BH$11,IF($B38=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BH$12,IF($D38=\"Small business medium rebalancing\",BH$14,1)))*IF($C38=\"Resi discount\",1+BH$10,1),BG38*BH$8*IF(AND($A38=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B38=\"Small business\",BH$11,IF($B38=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BH$12,IF($D38=\"Small business medium rebalancing\",BH$14,1)))*IF($C38=\"Resi discount\",1+BH$10,1)))","v":4.2481289435762193},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BI37*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A38=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B38=\"Small business\",BI$11,IF($B38=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BI$12,IF($D38=\"Small business medium rebalancing\",BI$14,1)))*IF($C38=\"Resi discount\",1+BI$10,1),BH38*BI$8*IF(AND($A38=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B38=\"Small business\",BI$11,IF($B38=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BI$12,IF($D38=\"Small business medium rebalancing\",BI$14,1)))*IF($C38=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BJ37*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A38=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B38=\"Small business\",BJ$11,IF($B38=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BJ$12,IF($D38=\"Small business medium rebalancing\",BJ$14,1)))*IF($C38=\"Resi discount\",1+BJ$10,1),BI38*BJ$8*IF(AND($A38=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B38=\"Small business\",BJ$11,IF($B38=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BJ$12,IF($D38=\"Small business medium rebalancing\",BJ$14,1)))*IF($C38=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BK37*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A38=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B38=\"Small business\",BK$11,IF($B38=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BK$12,IF($D38=\"Small business medium rebalancing\",BK$14,1)))*IF($C38=\"Resi discount\",1+BK$10,1),BJ38*BK$8*IF(AND($A38=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B38=\"Small business\",BK$11,IF($B38=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BK$12,IF($D38=\"Small business medium rebalancing\",BK$14,1)))*IF($C38=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BL37*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A38=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B38=\"Small business\",BL$11,IF($B38=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BL$12,IF($D38=\"Small business medium rebalancing\",BL$14,1)))*IF($C38=\"Resi discount\",1+BL$10,1),BK38*BL$8*IF(AND($A38=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B38=\"Small business\",BL$11,IF($B38=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BL$12,IF($D38=\"Small business medium rebalancing\",BL$14,1)))*IF($C38=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BM37*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A38=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B38=\"Small business\",BM$11,IF($B38=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BM$12,IF($D38=\"Small business medium rebalancing\",BM$14,1)))*IF($C38=\"Resi discount\",1+BM$10,1),BL38*BM$8*IF(AND($A38=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B38=\"Small business\",BM$11,IF($B38=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BM$12,IF($D38=\"Small business medium rebalancing\",BM$14,1)))*IF($C38=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BN37*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A38=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B38=\"Small business\",BN$11,IF($B38=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BN$12,IF($D38=\"Small business medium rebalancing\",BN$14,1)))*IF($C38=\"Resi discount\",1+BN$10,1),BM38*BN$8*IF(AND($A38=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B38=\"Small business\",BN$11,IF($B38=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BN$12,IF($D38=\"Small business medium rebalancing\",BN$14,1)))*IF($C38=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BO37*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A38=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B38=\"Small business\",BO$11,IF($B38=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BO$12,IF($D38=\"Small business medium rebalancing\",BO$14,1)))*IF($C38=\"Resi discount\",1+BO$10,1),BN38*BO$8*IF(AND($A38=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B38=\"Small business\",BO$11,IF($B38=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BO$12,IF($D38=\"Small business medium rebalancing\",BO$14,1)))*IF($C38=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BP37*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A38=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B38=\"Small business\",BP$11,IF($B38=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BP$12,IF($D38=\"Small business medium rebalancing\",BP$14,1)))*IF($C38=\"Resi discount\",1+BP$10,1),BO38*BP$8*IF(AND($A38=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B38=\"Small business\",BP$11,IF($B38=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BP$12,IF($D38=\"Small business medium rebalancing\",BP$14,1)))*IF($C38=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BQ37*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A38=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B38=\"Small business\",BQ$11,IF($B38=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BQ$12,IF($D38=\"Small business medium rebalancing\",BQ$14,1)))*IF($C38=\"Resi discount\",1+BQ$10,1),BP38*BQ$8*IF(AND($A38=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B38=\"Small business\",BQ$11,IF($B38=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BQ$12,IF($D38=\"Small business medium rebalancing\",BQ$14,1)))*IF($C38=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BR37*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A38=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B38=\"Small business\",BR$11,IF($B38=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BR$12,IF($D38=\"Small business medium rebalancing\",BR$14,1)))*IF($C38=\"Resi discount\",1+BR$10,1),BQ38*BR$8*IF(AND($A38=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B38=\"Small business\",BR$11,IF($B38=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BR$12,IF($D38=\"Small business medium rebalancing\",BR$14,1)))*IF($C38=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BS37*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A38=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B38=\"Small business\",BS$11,IF($B38=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BS$12,IF($D38=\"Small business medium rebalancing\",BS$14,1)))*IF($C38=\"Resi discount\",1+BS$10,1),BR38*BS$8*IF(AND($A38=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B38=\"Small business\",BS$11,IF($B38=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BS$12,IF($D38=\"Small business medium rebalancing\",BS$14,1)))*IF($C38=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BT37*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A38=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B38=\"Small business\",BT$11,IF($B38=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BT$12,IF($D38=\"Small business medium rebalancing\",BT$14,1)))*IF($C38=\"Resi discount\",1+BT$10,1),BS38*BT$8*IF(AND($A38=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B38=\"Small business\",BT$11,IF($B38=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BT$12,IF($D38=\"Small business medium rebalancing\",BT$14,1)))*IF($C38=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BU37*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A38=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B38=\"Small business\",BU$11,IF($B38=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BU$12,IF($D38=\"Small business medium rebalancing\",BU$14,1)))*IF($C38=\"Resi discount\",1+BU$10,1),BT38*BU$8*IF(AND($A38=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B38=\"Small business\",BU$11,IF($B38=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BU$12,IF($D38=\"Small business medium rebalancing\",BU$14,1)))*IF($C38=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BV37*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A38=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B38=\"Small business\",BV$11,IF($B38=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BV$12,IF($D38=\"Small business medium rebalancing\",BV$14,1)))*IF($C38=\"Resi discount\",1+BV$10,1),BU38*BV$8*IF(AND($A38=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B38=\"Small business\",BV$11,IF($B38=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BV$12,IF($D38=\"Small business medium rebalancing\",BV$14,1)))*IF($C38=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BW37*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A38=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B38=\"Small business\",BW$11,IF($B38=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BW$12,IF($D38=\"Small business medium rebalancing\",BW$14,1)))*IF($C38=\"Resi discount\",1+BW$10,1),BV38*BW$8*IF(AND($A38=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B38=\"Small business\",BW$11,IF($B38=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BW$12,IF($D38=\"Small business medium rebalancing\",BW$14,1)))*IF($C38=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BX37*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A38=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B38=\"Small business\",BX$11,IF($B38=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BX$12,IF($D38=\"Small business medium rebalancing\",BX$14,1)))*IF($C38=\"Resi discount\",1+BX$10,1),BW38*BX$8*IF(AND($A38=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B38=\"Small business\",BX$11,IF($B38=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BX$12,IF($D38=\"Small business medium rebalancing\",BX$14,1)))*IF($C38=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BY37*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A38=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B38=\"Small business\",BY$11,IF($B38=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BY$12,IF($D38=\"Small business medium rebalancing\",BY$14,1)))*IF($C38=\"Resi discount\",1+BY$10,1),BX38*BY$8*IF(AND($A38=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B38=\"Small business\",BY$11,IF($B38=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BY$12,IF($D38=\"Small business medium rebalancing\",BY$14,1)))*IF($C38=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),BZ37*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A38=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B38=\"Small business\",BZ$11,IF($B38=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BZ$12,IF($D38=\"Small business medium rebalancing\",BZ$14,1)))*IF($C38=\"Resi discount\",1+BZ$10,1),BY38*BZ$8*IF(AND($A38=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B38=\"Small business\",BZ$11,IF($B38=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",BZ$12,IF($D38=\"Small business medium rebalancing\",BZ$14,1)))*IF($C38=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CA37*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A38=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B38=\"Small business\",CA$11,IF($B38=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CA$12,IF($D38=\"Small business medium rebalancing\",CA$14,1)))*IF($C38=\"Resi discount\",1+CA$10,1),BZ38*CA$8*IF(AND($A38=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B38=\"Small business\",CA$11,IF($B38=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CA$12,IF($D38=\"Small business medium rebalancing\",CA$14,1)))*IF($C38=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CB37*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A38=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B38=\"Small business\",CB$11,IF($B38=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CB$12,IF($D38=\"Small business medium rebalancing\",CB$14,1)))*IF($C38=\"Resi discount\",1+CB$10,1),CA38*CB$8*IF(AND($A38=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B38=\"Small business\",CB$11,IF($B38=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CB$12,IF($D38=\"Small business medium rebalancing\",CB$14,1)))*IF($C38=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CC37*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A38=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B38=\"Small business\",CC$11,IF($B38=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CC$12,IF($D38=\"Small business medium rebalancing\",CC$14,1)))*IF($C38=\"Resi discount\",1+CC$10,1),CB38*CC$8*IF(AND($A38=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B38=\"Small business\",CC$11,IF($B38=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CC$12,IF($D38=\"Small business medium rebalancing\",CC$14,1)))*IF($C38=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CD37*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A38=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B38=\"Small business\",CD$11,IF($B38=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CD$12,IF($D38=\"Small business medium rebalancing\",CD$14,1)))*IF($C38=\"Resi discount\",1+CD$10,1),CC38*CD$8*IF(AND($A38=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B38=\"Small business\",CD$11,IF($B38=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CD$12,IF($D38=\"Small business medium rebalancing\",CD$14,1)))*IF($C38=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CE37*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A38=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B38=\"Small business\",CE$11,IF($B38=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CE$12,IF($D38=\"Small business medium rebalancing\",CE$14,1)))*IF($C38=\"Resi discount\",1+CE$10,1),CD38*CE$8*IF(AND($A38=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B38=\"Small business\",CE$11,IF($B38=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CE$12,IF($D38=\"Small business medium rebalancing\",CE$14,1)))*IF($C38=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CF37*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A38=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B38=\"Small business\",CF$11,IF($B38=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CF$12,IF($D38=\"Small business medium rebalancing\",CF$14,1)))*IF($C38=\"Resi discount\",1+CF$10,1),CE38*CF$8*IF(AND($A38=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B38=\"Small business\",CF$11,IF($B38=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CF$12,IF($D38=\"Small business medium rebalancing\",CF$14,1)))*IF($C38=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CG37*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A38=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B38=\"Small business\",CG$11,IF($B38=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CG$12,IF($D38=\"Small business medium rebalancing\",CG$14,1)))*IF($C38=\"Resi discount\",1+CG$10,1),CF38*CG$8*IF(AND($A38=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B38=\"Small business\",CG$11,IF($B38=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CG$12,IF($D38=\"Small business medium rebalancing\",CG$14,1)))*IF($C38=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CH37*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A38=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B38=\"Small business\",CH$11,IF($B38=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CH$12,IF($D38=\"Small business medium rebalancing\",CH$14,1)))*IF($C38=\"Resi discount\",1+CH$10,1),CG38*CH$8*IF(AND($A38=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B38=\"Small business\",CH$11,IF($B38=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CH$12,IF($D38=\"Small business medium rebalancing\",CH$14,1)))*IF($C38=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CI37*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A38=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B38=\"Small business\",CI$11,IF($B38=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CI$12,IF($D38=\"Small business medium rebalancing\",CI$14,1)))*IF($C38=\"Resi discount\",1+CI$10,1),CH38*CI$8*IF(AND($A38=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B38=\"Small business\",CI$11,IF($B38=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CI$12,IF($D38=\"Small business medium rebalancing\",CI$14,1)))*IF($C38=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CJ37*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A38=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B38=\"Small business\",CJ$11,IF($B38=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CJ$12,IF($D38=\"Small business medium rebalancing\",CJ$14,1)))*IF($C38=\"Resi discount\",1+CJ$10,1),CI38*CJ$8*IF(AND($A38=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B38=\"Small business\",CJ$11,IF($B38=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CJ$12,IF($D38=\"Small business medium rebalancing\",CJ$14,1)))*IF($C38=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CK37*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A38=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B38=\"Small business\",CK$11,IF($B38=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CK$12,IF($D38=\"Small business medium rebalancing\",CK$14,1)))*IF($C38=\"Resi discount\",1+CK$10,1),CJ38*CK$8*IF(AND($A38=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B38=\"Small business\",CK$11,IF($B38=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CK$12,IF($D38=\"Small business medium rebalancing\",CK$14,1)))*IF($C38=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CL37*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A38=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B38=\"Small business\",CL$11,IF($B38=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CL$12,IF($D38=\"Small business medium rebalancing\",CL$14,1)))*IF($C38=\"Resi discount\",1+CL$10,1),CK38*CL$8*IF(AND($A38=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B38=\"Small business\",CL$11,IF($B38=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CL$12,IF($D38=\"Small business medium rebalancing\",CL$14,1)))*IF($C38=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CM37*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A38=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B38=\"Small business\",CM$11,IF($B38=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CM$12,IF($D38=\"Small business medium rebalancing\",CM$14,1)))*IF($C38=\"Resi discount\",1+CM$10,1),CL38*CM$8*IF(AND($A38=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B38=\"Small business\",CM$11,IF($B38=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CM$12,IF($D38=\"Small business medium rebalancing\",CM$14,1)))*IF($C38=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CN37*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A38=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B38=\"Small business\",CN$11,IF($B38=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CN$12,IF($D38=\"Small business medium rebalancing\",CN$14,1)))*IF($C38=\"Resi discount\",1+CN$10,1),CM38*CN$8*IF(AND($A38=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B38=\"Small business\",CN$11,IF($B38=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CN$12,IF($D38=\"Small business medium rebalancing\",CN$14,1)))*IF($C38=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CO37*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A38=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B38=\"Small business\",CO$11,IF($B38=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CO$12,IF($D38=\"Small business medium rebalancing\",CO$14,1)))*IF($C38=\"Resi discount\",1+CO$10,1),CN38*CO$8*IF(AND($A38=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B38=\"Small business\",CO$11,IF($B38=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CO$12,IF($D38=\"Small business medium rebalancing\",CO$14,1)))*IF($C38=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CP37*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A38=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B38=\"Small business\",CP$11,IF($B38=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CP$12,IF($D38=\"Small business medium rebalancing\",CP$14,1)))*IF($C38=\"Resi discount\",1+CP$10,1),CO38*CP$8*IF(AND($A38=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B38=\"Small business\",CP$11,IF($B38=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CP$12,IF($D38=\"Small business medium rebalancing\",CP$14,1)))*IF($C38=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E38=\"NAT56\",$E38=\"NAT75\")),CQ37*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E38,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A38=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B38=\"Small business\",CQ$11,IF($B38=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CQ$12,IF($D38=\"Small business medium rebalancing\",CQ$14,1)))*IF($C38=\"Resi discount\",1+CQ$10,1),CP38*CQ$8*IF(AND($A38=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B38=\"Small business\",CQ$11,IF($B38=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D38=\"Small business rebalancing\",CQ$12,IF($D38=\"Small business medium rebalancing\",CQ$14,1)))*IF($C38=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,"Small business",null,"Small business rebalancing",{"$f":"'Admin|Lists'!$B$27","v":"NEE18"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),F38*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A39=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B39=\"Small business\",F$11,IF($B39=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",F$12,IF($D39=\"Small business medium rebalancing\",F$14,1)))*IF($C39=\"Resi discount\",1+F$10,1),E39*F$8*IF(AND($A39=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B39=\"Small business\",F$11,IF($B39=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",F$12,IF($D39=\"Small business medium rebalancing\",F$14,1)))*IF($C39=\"Resi discount\",1+F$10,1)))","v":150.48677403125311},{"$f":"IF(AND(G$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),G38*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A39=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B39=\"Small business\",G$11,IF($B39=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",G$12,IF($D39=\"Small business medium rebalancing\",G$14,1)))*IF($C39=\"Resi discount\",1+G$10,1),F39*G$8*IF(AND($A39=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B39=\"Small business\",G$11,IF($B39=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",G$12,IF($D39=\"Small business medium rebalancing\",G$14,1)))*IF($C39=\"Resi discount\",1+G$10,1)))","v":158.30031874274269},{"$f":"IF(AND(H$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),H38*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A39=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B39=\"Small business\",H$11,IF($B39=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",H$12,IF($D39=\"Small business medium rebalancing\",H$14,1)))*IF($C39=\"Resi discount\",1+H$10,1),G39*H$8*IF(AND($A39=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B39=\"Small business\",H$11,IF($B39=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",H$12,IF($D39=\"Small business medium rebalancing\",H$14,1)))*IF($C39=\"Resi discount\",1+H$10,1)))","v":166.73611548713549},{"$f":"IF(AND(I$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),I38*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A39=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B39=\"Small business\",I$11,IF($B39=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",I$12,IF($D39=\"Small business medium rebalancing\",I$14,1)))*IF($C39=\"Resi discount\",1+I$10,1),H39*I$8*IF(AND($A39=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B39=\"Small business\",I$11,IF($B39=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",I$12,IF($D39=\"Small business medium rebalancing\",I$14,1)))*IF($C39=\"Resi discount\",1+I$10,1)))","v":175.91214712607857},{"$f":"IF(AND(J$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),J38*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A39=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B39=\"Small business\",J$11,IF($B39=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",J$12,IF($D39=\"Small business medium rebalancing\",J$14,1)))*IF($C39=\"Resi discount\",1+J$10,1),I39*J$8*IF(AND($A39=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B39=\"Small business\",J$11,IF($B39=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",J$12,IF($D39=\"Small business medium rebalancing\",J$14,1)))*IF($C39=\"Resi discount\",1+J$10,1)))","v":184.10017741108496},{"$f":"IF(AND(K$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),K38*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A39=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B39=\"Small business\",K$11,IF($B39=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",K$12,IF($D39=\"Small business medium rebalancing\",K$14,1)))*IF($C39=\"Resi discount\",1+K$10,1),J39*K$8*IF(AND($A39=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B39=\"Small business\",K$11,IF($B39=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",K$12,IF($D39=\"Small business medium rebalancing\",K$14,1)))*IF($C39=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),L38*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A39=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B39=\"Small business\",L$11,IF($B39=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",L$12,IF($D39=\"Small business medium rebalancing\",L$14,1)))*IF($C39=\"Resi discount\",1+L$10,1),K39*L$8*IF(AND($A39=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B39=\"Small business\",L$11,IF($B39=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",L$12,IF($D39=\"Small business medium rebalancing\",L$14,1)))*IF($C39=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),M38*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A39=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B39=\"Small business\",M$11,IF($B39=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",M$12,IF($D39=\"Small business medium rebalancing\",M$14,1)))*IF($C39=\"Resi discount\",1+M$10,1),L39*M$8*IF(AND($A39=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B39=\"Small business\",M$11,IF($B39=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",M$12,IF($D39=\"Small business medium rebalancing\",M$14,1)))*IF($C39=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),N38*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A39=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B39=\"Small business\",N$11,IF($B39=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",N$12,IF($D39=\"Small business medium rebalancing\",N$14,1)))*IF($C39=\"Resi discount\",1+N$10,1),M39*N$8*IF(AND($A39=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B39=\"Small business\",N$11,IF($B39=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",N$12,IF($D39=\"Small business medium rebalancing\",N$14,1)))*IF($C39=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),O38*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A39=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B39=\"Small business\",O$11,IF($B39=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",O$12,IF($D39=\"Small business medium rebalancing\",O$14,1)))*IF($C39=\"Resi discount\",1+O$10,1),N39*O$8*IF(AND($A39=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B39=\"Small business\",O$11,IF($B39=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",O$12,IF($D39=\"Small business medium rebalancing\",O$14,1)))*IF($C39=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),P38*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A39=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B39=\"Small business\",P$11,IF($B39=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",P$12,IF($D39=\"Small business medium rebalancing\",P$14,1)))*IF($C39=\"Resi discount\",1+P$10,1),O39*P$8*IF(AND($A39=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B39=\"Small business\",P$11,IF($B39=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",P$12,IF($D39=\"Small business medium rebalancing\",P$14,1)))*IF($C39=\"Resi discount\",1+P$10,1)))","v":16.24714546020342},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),Q38*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A39=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B39=\"Small business\",Q$11,IF($B39=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",Q$12,IF($D39=\"Small business medium rebalancing\",Q$14,1)))*IF($C39=\"Resi discount\",1+Q$10,1),P39*Q$8*IF(AND($A39=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B39=\"Small business\",Q$11,IF($B39=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",Q$12,IF($D39=\"Small business medium rebalancing\",Q$14,1)))*IF($C39=\"Resi discount\",1+Q$10,1)))","v":16.626173577677591},{"$f":"IF(AND(R$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),R38*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A39=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B39=\"Small business\",R$11,IF($B39=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",R$12,IF($D39=\"Small business medium rebalancing\",R$14,1)))*IF($C39=\"Resi discount\",1+R$10,1),Q39*R$8*IF(AND($A39=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B39=\"Small business\",R$11,IF($B39=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",R$12,IF($D39=\"Small business medium rebalancing\",R$14,1)))*IF($C39=\"Resi discount\",1+R$10,1)))","v":17.036025948013577},{"$f":"IF(AND(S$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),S38*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A39=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B39=\"Small business\",S$11,IF($B39=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",S$12,IF($D39=\"Small business medium rebalancing\",S$14,1)))*IF($C39=\"Resi discount\",1+S$10,1),R39*S$8*IF(AND($A39=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B39=\"Small business\",S$11,IF($B39=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",S$12,IF($D39=\"Small business medium rebalancing\",S$14,1)))*IF($C39=\"Resi discount\",1+S$10,1)))","v":17.487068456959754},{"$f":"IF(AND(T$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),T38*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A39=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B39=\"Small business\",T$11,IF($B39=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",T$12,IF($D39=\"Small business medium rebalancing\",T$14,1)))*IF($C39=\"Resi discount\",1+T$10,1),S39*T$8*IF(AND($A39=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B39=\"Small business\",T$11,IF($B39=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",T$12,IF($D39=\"Small business medium rebalancing\",T$14,1)))*IF($C39=\"Resi discount\",1+T$10,1)))","v":17.814864635325211},{"$f":"IF(AND(U$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),U38*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A39=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B39=\"Small business\",U$11,IF($B39=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",U$12,IF($D39=\"Small business medium rebalancing\",U$14,1)))*IF($C39=\"Resi discount\",1+U$10,1),T39*U$8*IF(AND($A39=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B39=\"Small business\",U$11,IF($B39=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",U$12,IF($D39=\"Small business medium rebalancing\",U$14,1)))*IF($C39=\"Resi discount\",1+U$10,1)))","v":16.24714546020342},{"$f":"IF(AND(V$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),V38*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A39=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B39=\"Small business\",V$11,IF($B39=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",V$12,IF($D39=\"Small business medium rebalancing\",V$14,1)))*IF($C39=\"Resi discount\",1+V$10,1),U39*V$8*IF(AND($A39=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B39=\"Small business\",V$11,IF($B39=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",V$12,IF($D39=\"Small business medium rebalancing\",V$14,1)))*IF($C39=\"Resi discount\",1+V$10,1)))","v":16.626173577677591},{"$f":"IF(AND(W$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),W38*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A39=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B39=\"Small business\",W$11,IF($B39=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",W$12,IF($D39=\"Small business medium rebalancing\",W$14,1)))*IF($C39=\"Resi discount\",1+W$10,1),V39*W$8*IF(AND($A39=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B39=\"Small business\",W$11,IF($B39=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",W$12,IF($D39=\"Small business medium rebalancing\",W$14,1)))*IF($C39=\"Resi discount\",1+W$10,1)))","v":17.036025948013577},{"$f":"IF(AND(X$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),X38*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A39=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B39=\"Small business\",X$11,IF($B39=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",X$12,IF($D39=\"Small business medium rebalancing\",X$14,1)))*IF($C39=\"Resi discount\",1+X$10,1),W39*X$8*IF(AND($A39=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B39=\"Small business\",X$11,IF($B39=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",X$12,IF($D39=\"Small business medium rebalancing\",X$14,1)))*IF($C39=\"Resi discount\",1+X$10,1)))","v":17.487068456959754},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),Y38*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A39=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B39=\"Small business\",Y$11,IF($B39=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",Y$12,IF($D39=\"Small business medium rebalancing\",Y$14,1)))*IF($C39=\"Resi discount\",1+Y$10,1),X39*Y$8*IF(AND($A39=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B39=\"Small business\",Y$11,IF($B39=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",Y$12,IF($D39=\"Small business medium rebalancing\",Y$14,1)))*IF($C39=\"Resi discount\",1+Y$10,1)))","v":17.814864635325211},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),Z38*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A39=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B39=\"Small business\",Z$11,IF($B39=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",Z$12,IF($D39=\"Small business medium rebalancing\",Z$14,1)))*IF($C39=\"Resi discount\",1+Z$10,1),Y39*Z$8*IF(AND($A39=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B39=\"Small business\",Z$11,IF($B39=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",Z$12,IF($D39=\"Small business medium rebalancing\",Z$14,1)))*IF($C39=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AA38*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A39=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B39=\"Small business\",AA$11,IF($B39=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AA$12,IF($D39=\"Small business medium rebalancing\",AA$14,1)))*IF($C39=\"Resi discount\",1+AA$10,1),Z39*AA$8*IF(AND($A39=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B39=\"Small business\",AA$11,IF($B39=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AA$12,IF($D39=\"Small business medium rebalancing\",AA$14,1)))*IF($C39=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AB38*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A39=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B39=\"Small business\",AB$11,IF($B39=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AB$12,IF($D39=\"Small business medium rebalancing\",AB$14,1)))*IF($C39=\"Resi discount\",1+AB$10,1),AA39*AB$8*IF(AND($A39=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B39=\"Small business\",AB$11,IF($B39=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AB$12,IF($D39=\"Small business medium rebalancing\",AB$14,1)))*IF($C39=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AC38*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A39=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B39=\"Small business\",AC$11,IF($B39=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AC$12,IF($D39=\"Small business medium rebalancing\",AC$14,1)))*IF($C39=\"Resi discount\",1+AC$10,1),AB39*AC$8*IF(AND($A39=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B39=\"Small business\",AC$11,IF($B39=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AC$12,IF($D39=\"Small business medium rebalancing\",AC$14,1)))*IF($C39=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AD38*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A39=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B39=\"Small business\",AD$11,IF($B39=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AD$12,IF($D39=\"Small business medium rebalancing\",AD$14,1)))*IF($C39=\"Resi discount\",1+AD$10,1),AC39*AD$8*IF(AND($A39=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B39=\"Small business\",AD$11,IF($B39=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AD$12,IF($D39=\"Small business medium rebalancing\",AD$14,1)))*IF($C39=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AE38*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A39=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B39=\"Small business\",AE$11,IF($B39=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AE$12,IF($D39=\"Small business medium rebalancing\",AE$14,1)))*IF($C39=\"Resi discount\",1+AE$10,1),AD39*AE$8*IF(AND($A39=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B39=\"Small business\",AE$11,IF($B39=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AE$12,IF($D39=\"Small business medium rebalancing\",AE$14,1)))*IF($C39=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AF38*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A39=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B39=\"Small business\",AF$11,IF($B39=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AF$12,IF($D39=\"Small business medium rebalancing\",AF$14,1)))*IF($C39=\"Resi discount\",1+AF$10,1),AE39*AF$8*IF(AND($A39=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B39=\"Small business\",AF$11,IF($B39=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AF$12,IF($D39=\"Small business medium rebalancing\",AF$14,1)))*IF($C39=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AG38*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A39=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B39=\"Small business\",AG$11,IF($B39=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AG$12,IF($D39=\"Small business medium rebalancing\",AG$14,1)))*IF($C39=\"Resi discount\",1+AG$10,1),AF39*AG$8*IF(AND($A39=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B39=\"Small business\",AG$11,IF($B39=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AG$12,IF($D39=\"Small business medium rebalancing\",AG$14,1)))*IF($C39=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AH38*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A39=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B39=\"Small business\",AH$11,IF($B39=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AH$12,IF($D39=\"Small business medium rebalancing\",AH$14,1)))*IF($C39=\"Resi discount\",1+AH$10,1),AG39*AH$8*IF(AND($A39=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B39=\"Small business\",AH$11,IF($B39=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AH$12,IF($D39=\"Small business medium rebalancing\",AH$14,1)))*IF($C39=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AI38*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A39=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B39=\"Small business\",AI$11,IF($B39=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AI$12,IF($D39=\"Small business medium rebalancing\",AI$14,1)))*IF($C39=\"Resi discount\",1+AI$10,1),AH39*AI$8*IF(AND($A39=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B39=\"Small business\",AI$11,IF($B39=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AI$12,IF($D39=\"Small business medium rebalancing\",AI$14,1)))*IF($C39=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AJ38*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A39=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B39=\"Small business\",AJ$11,IF($B39=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AJ$12,IF($D39=\"Small business medium rebalancing\",AJ$14,1)))*IF($C39=\"Resi discount\",1+AJ$10,1),AI39*AJ$8*IF(AND($A39=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B39=\"Small business\",AJ$11,IF($B39=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AJ$12,IF($D39=\"Small business medium rebalancing\",AJ$14,1)))*IF($C39=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AK38*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A39=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B39=\"Small business\",AK$11,IF($B39=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AK$12,IF($D39=\"Small business medium rebalancing\",AK$14,1)))*IF($C39=\"Resi discount\",1+AK$10,1),AJ39*AK$8*IF(AND($A39=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B39=\"Small business\",AK$11,IF($B39=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AK$12,IF($D39=\"Small business medium rebalancing\",AK$14,1)))*IF($C39=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AL38*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A39=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B39=\"Small business\",AL$11,IF($B39=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AL$12,IF($D39=\"Small business medium rebalancing\",AL$14,1)))*IF($C39=\"Resi discount\",1+AL$10,1),AK39*AL$8*IF(AND($A39=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B39=\"Small business\",AL$11,IF($B39=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AL$12,IF($D39=\"Small business medium rebalancing\",AL$14,1)))*IF($C39=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AM38*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A39=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B39=\"Small business\",AM$11,IF($B39=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AM$12,IF($D39=\"Small business medium rebalancing\",AM$14,1)))*IF($C39=\"Resi discount\",1+AM$10,1),AL39*AM$8*IF(AND($A39=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B39=\"Small business\",AM$11,IF($B39=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AM$12,IF($D39=\"Small business medium rebalancing\",AM$14,1)))*IF($C39=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AN38*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A39=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B39=\"Small business\",AN$11,IF($B39=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AN$12,IF($D39=\"Small business medium rebalancing\",AN$14,1)))*IF($C39=\"Resi discount\",1+AN$10,1),AM39*AN$8*IF(AND($A39=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B39=\"Small business\",AN$11,IF($B39=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AN$12,IF($D39=\"Small business medium rebalancing\",AN$14,1)))*IF($C39=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AO38*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A39=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B39=\"Small business\",AO$11,IF($B39=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AO$12,IF($D39=\"Small business medium rebalancing\",AO$14,1)))*IF($C39=\"Resi discount\",1+AO$10,1),AN39*AO$8*IF(AND($A39=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B39=\"Small business\",AO$11,IF($B39=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AO$12,IF($D39=\"Small business medium rebalancing\",AO$14,1)))*IF($C39=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AP38*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A39=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B39=\"Small business\",AP$11,IF($B39=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AP$12,IF($D39=\"Small business medium rebalancing\",AP$14,1)))*IF($C39=\"Resi discount\",1+AP$10,1),AO39*AP$8*IF(AND($A39=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B39=\"Small business\",AP$11,IF($B39=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AP$12,IF($D39=\"Small business medium rebalancing\",AP$14,1)))*IF($C39=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AQ38*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A39=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B39=\"Small business\",AQ$11,IF($B39=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AQ$12,IF($D39=\"Small business medium rebalancing\",AQ$14,1)))*IF($C39=\"Resi discount\",1+AQ$10,1),AP39*AQ$8*IF(AND($A39=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B39=\"Small business\",AQ$11,IF($B39=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AQ$12,IF($D39=\"Small business medium rebalancing\",AQ$14,1)))*IF($C39=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AR38*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A39=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B39=\"Small business\",AR$11,IF($B39=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AR$12,IF($D39=\"Small business medium rebalancing\",AR$14,1)))*IF($C39=\"Resi discount\",1+AR$10,1),AQ39*AR$8*IF(AND($A39=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B39=\"Small business\",AR$11,IF($B39=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AR$12,IF($D39=\"Small business medium rebalancing\",AR$14,1)))*IF($C39=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AS38*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A39=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B39=\"Small business\",AS$11,IF($B39=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AS$12,IF($D39=\"Small business medium rebalancing\",AS$14,1)))*IF($C39=\"Resi discount\",1+AS$10,1),AR39*AS$8*IF(AND($A39=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B39=\"Small business\",AS$11,IF($B39=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AS$12,IF($D39=\"Small business medium rebalancing\",AS$14,1)))*IF($C39=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AT38*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A39=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B39=\"Small business\",AT$11,IF($B39=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AT$12,IF($D39=\"Small business medium rebalancing\",AT$14,1)))*IF($C39=\"Resi discount\",1+AT$10,1),AS39*AT$8*IF(AND($A39=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B39=\"Small business\",AT$11,IF($B39=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AT$12,IF($D39=\"Small business medium rebalancing\",AT$14,1)))*IF($C39=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AU38*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A39=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B39=\"Small business\",AU$11,IF($B39=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AU$12,IF($D39=\"Small business medium rebalancing\",AU$14,1)))*IF($C39=\"Resi discount\",1+AU$10,1),AT39*AU$8*IF(AND($A39=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B39=\"Small business\",AU$11,IF($B39=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AU$12,IF($D39=\"Small business medium rebalancing\",AU$14,1)))*IF($C39=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AV38*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A39=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B39=\"Small business\",AV$11,IF($B39=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AV$12,IF($D39=\"Small business medium rebalancing\",AV$14,1)))*IF($C39=\"Resi discount\",1+AV$10,1),AU39*AV$8*IF(AND($A39=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B39=\"Small business\",AV$11,IF($B39=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AV$12,IF($D39=\"Small business medium rebalancing\",AV$14,1)))*IF($C39=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AW38*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A39=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B39=\"Small business\",AW$11,IF($B39=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AW$12,IF($D39=\"Small business medium rebalancing\",AW$14,1)))*IF($C39=\"Resi discount\",1+AW$10,1),AV39*AW$8*IF(AND($A39=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B39=\"Small business\",AW$11,IF($B39=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AW$12,IF($D39=\"Small business medium rebalancing\",AW$14,1)))*IF($C39=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AX38*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A39=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B39=\"Small business\",AX$11,IF($B39=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AX$12,IF($D39=\"Small business medium rebalancing\",AX$14,1)))*IF($C39=\"Resi discount\",1+AX$10,1),AW39*AX$8*IF(AND($A39=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B39=\"Small business\",AX$11,IF($B39=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AX$12,IF($D39=\"Small business medium rebalancing\",AX$14,1)))*IF($C39=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AY38*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A39=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B39=\"Small business\",AY$11,IF($B39=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AY$12,IF($D39=\"Small business medium rebalancing\",AY$14,1)))*IF($C39=\"Resi discount\",1+AY$10,1),AX39*AY$8*IF(AND($A39=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B39=\"Small business\",AY$11,IF($B39=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AY$12,IF($D39=\"Small business medium rebalancing\",AY$14,1)))*IF($C39=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),AZ38*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A39=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B39=\"Small business\",AZ$11,IF($B39=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AZ$12,IF($D39=\"Small business medium rebalancing\",AZ$14,1)))*IF($C39=\"Resi discount\",1+AZ$10,1),AY39*AZ$8*IF(AND($A39=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B39=\"Small business\",AZ$11,IF($B39=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",AZ$12,IF($D39=\"Small business medium rebalancing\",AZ$14,1)))*IF($C39=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BA38*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A39=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B39=\"Small business\",BA$11,IF($B39=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BA$12,IF($D39=\"Small business medium rebalancing\",BA$14,1)))*IF($C39=\"Resi discount\",1+BA$10,1),AZ39*BA$8*IF(AND($A39=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B39=\"Small business\",BA$11,IF($B39=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BA$12,IF($D39=\"Small business medium rebalancing\",BA$14,1)))*IF($C39=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BB38*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A39=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B39=\"Small business\",BB$11,IF($B39=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BB$12,IF($D39=\"Small business medium rebalancing\",BB$14,1)))*IF($C39=\"Resi discount\",1+BB$10,1),BA39*BB$8*IF(AND($A39=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B39=\"Small business\",BB$11,IF($B39=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BB$12,IF($D39=\"Small business medium rebalancing\",BB$14,1)))*IF($C39=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BC38*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A39=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B39=\"Small business\",BC$11,IF($B39=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BC$12,IF($D39=\"Small business medium rebalancing\",BC$14,1)))*IF($C39=\"Resi discount\",1+BC$10,1),BB39*BC$8*IF(AND($A39=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B39=\"Small business\",BC$11,IF($B39=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BC$12,IF($D39=\"Small business medium rebalancing\",BC$14,1)))*IF($C39=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BD38*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A39=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B39=\"Small business\",BD$11,IF($B39=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BD$12,IF($D39=\"Small business medium rebalancing\",BD$14,1)))*IF($C39=\"Resi discount\",1+BD$10,1),BC39*BD$8*IF(AND($A39=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B39=\"Small business\",BD$11,IF($B39=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BD$12,IF($D39=\"Small business medium rebalancing\",BD$14,1)))*IF($C39=\"Resi discount\",1+BD$10,1)))","v":3.8742909526869456},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BE38*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A39=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B39=\"Small business\",BE$11,IF($B39=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BE$12,IF($D39=\"Small business medium rebalancing\",BE$14,1)))*IF($C39=\"Resi discount\",1+BE$10,1),BD39*BE$8*IF(AND($A39=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B39=\"Small business\",BE$11,IF($B39=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BE$12,IF($D39=\"Small business medium rebalancing\",BE$14,1)))*IF($C39=\"Resi discount\",1+BE$10,1)))","v":3.9646739193404472},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BF38*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A39=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B39=\"Small business\",BF$11,IF($B39=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BF$12,IF($D39=\"Small business medium rebalancing\",BF$14,1)))*IF($C39=\"Resi discount\",1+BF$10,1),BE39*BF$8*IF(AND($A39=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B39=\"Small business\",BF$11,IF($B39=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BF$12,IF($D39=\"Small business medium rebalancing\",BF$14,1)))*IF($C39=\"Resi discount\",1+BF$10,1)))","v":4.0624072309686019},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BG38*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A39=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B39=\"Small business\",BG$11,IF($B39=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BG$12,IF($D39=\"Small business medium rebalancing\",BG$14,1)))*IF($C39=\"Resi discount\",1+BG$10,1),BF39*BG$8*IF(AND($A39=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B39=\"Small business\",BG$11,IF($B39=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BG$12,IF($D39=\"Small business medium rebalancing\",BG$14,1)))*IF($C39=\"Resi discount\",1+BG$10,1)))","v":4.1699627345472301},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BH38*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A39=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B39=\"Small business\",BH$11,IF($B39=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BH$12,IF($D39=\"Small business medium rebalancing\",BH$14,1)))*IF($C39=\"Resi discount\",1+BH$10,1),BG39*BH$8*IF(AND($A39=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B39=\"Small business\",BH$11,IF($B39=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BH$12,IF($D39=\"Small business medium rebalancing\",BH$14,1)))*IF($C39=\"Resi discount\",1+BH$10,1)))","v":4.2481289435762193},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BI38*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A39=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B39=\"Small business\",BI$11,IF($B39=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BI$12,IF($D39=\"Small business medium rebalancing\",BI$14,1)))*IF($C39=\"Resi discount\",1+BI$10,1),BH39*BI$8*IF(AND($A39=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B39=\"Small business\",BI$11,IF($B39=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BI$12,IF($D39=\"Small business medium rebalancing\",BI$14,1)))*IF($C39=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BJ38*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A39=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B39=\"Small business\",BJ$11,IF($B39=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BJ$12,IF($D39=\"Small business medium rebalancing\",BJ$14,1)))*IF($C39=\"Resi discount\",1+BJ$10,1),BI39*BJ$8*IF(AND($A39=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B39=\"Small business\",BJ$11,IF($B39=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BJ$12,IF($D39=\"Small business medium rebalancing\",BJ$14,1)))*IF($C39=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BK38*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A39=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B39=\"Small business\",BK$11,IF($B39=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BK$12,IF($D39=\"Small business medium rebalancing\",BK$14,1)))*IF($C39=\"Resi discount\",1+BK$10,1),BJ39*BK$8*IF(AND($A39=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B39=\"Small business\",BK$11,IF($B39=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BK$12,IF($D39=\"Small business medium rebalancing\",BK$14,1)))*IF($C39=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BL38*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A39=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B39=\"Small business\",BL$11,IF($B39=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BL$12,IF($D39=\"Small business medium rebalancing\",BL$14,1)))*IF($C39=\"Resi discount\",1+BL$10,1),BK39*BL$8*IF(AND($A39=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B39=\"Small business\",BL$11,IF($B39=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BL$12,IF($D39=\"Small business medium rebalancing\",BL$14,1)))*IF($C39=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BM38*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A39=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B39=\"Small business\",BM$11,IF($B39=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BM$12,IF($D39=\"Small business medium rebalancing\",BM$14,1)))*IF($C39=\"Resi discount\",1+BM$10,1),BL39*BM$8*IF(AND($A39=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B39=\"Small business\",BM$11,IF($B39=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BM$12,IF($D39=\"Small business medium rebalancing\",BM$14,1)))*IF($C39=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BN38*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A39=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B39=\"Small business\",BN$11,IF($B39=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BN$12,IF($D39=\"Small business medium rebalancing\",BN$14,1)))*IF($C39=\"Resi discount\",1+BN$10,1),BM39*BN$8*IF(AND($A39=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B39=\"Small business\",BN$11,IF($B39=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BN$12,IF($D39=\"Small business medium rebalancing\",BN$14,1)))*IF($C39=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BO38*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A39=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B39=\"Small business\",BO$11,IF($B39=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BO$12,IF($D39=\"Small business medium rebalancing\",BO$14,1)))*IF($C39=\"Resi discount\",1+BO$10,1),BN39*BO$8*IF(AND($A39=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B39=\"Small business\",BO$11,IF($B39=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BO$12,IF($D39=\"Small business medium rebalancing\",BO$14,1)))*IF($C39=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BP38*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A39=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B39=\"Small business\",BP$11,IF($B39=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BP$12,IF($D39=\"Small business medium rebalancing\",BP$14,1)))*IF($C39=\"Resi discount\",1+BP$10,1),BO39*BP$8*IF(AND($A39=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B39=\"Small business\",BP$11,IF($B39=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BP$12,IF($D39=\"Small business medium rebalancing\",BP$14,1)))*IF($C39=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BQ38*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A39=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B39=\"Small business\",BQ$11,IF($B39=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BQ$12,IF($D39=\"Small business medium rebalancing\",BQ$14,1)))*IF($C39=\"Resi discount\",1+BQ$10,1),BP39*BQ$8*IF(AND($A39=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B39=\"Small business\",BQ$11,IF($B39=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BQ$12,IF($D39=\"Small business medium rebalancing\",BQ$14,1)))*IF($C39=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BR38*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A39=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B39=\"Small business\",BR$11,IF($B39=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BR$12,IF($D39=\"Small business medium rebalancing\",BR$14,1)))*IF($C39=\"Resi discount\",1+BR$10,1),BQ39*BR$8*IF(AND($A39=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B39=\"Small business\",BR$11,IF($B39=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BR$12,IF($D39=\"Small business medium rebalancing\",BR$14,1)))*IF($C39=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BS38*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A39=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B39=\"Small business\",BS$11,IF($B39=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BS$12,IF($D39=\"Small business medium rebalancing\",BS$14,1)))*IF($C39=\"Resi discount\",1+BS$10,1),BR39*BS$8*IF(AND($A39=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B39=\"Small business\",BS$11,IF($B39=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BS$12,IF($D39=\"Small business medium rebalancing\",BS$14,1)))*IF($C39=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BT38*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A39=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B39=\"Small business\",BT$11,IF($B39=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BT$12,IF($D39=\"Small business medium rebalancing\",BT$14,1)))*IF($C39=\"Resi discount\",1+BT$10,1),BS39*BT$8*IF(AND($A39=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B39=\"Small business\",BT$11,IF($B39=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BT$12,IF($D39=\"Small business medium rebalancing\",BT$14,1)))*IF($C39=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BU38*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A39=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B39=\"Small business\",BU$11,IF($B39=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BU$12,IF($D39=\"Small business medium rebalancing\",BU$14,1)))*IF($C39=\"Resi discount\",1+BU$10,1),BT39*BU$8*IF(AND($A39=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B39=\"Small business\",BU$11,IF($B39=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BU$12,IF($D39=\"Small business medium rebalancing\",BU$14,1)))*IF($C39=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BV38*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A39=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B39=\"Small business\",BV$11,IF($B39=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BV$12,IF($D39=\"Small business medium rebalancing\",BV$14,1)))*IF($C39=\"Resi discount\",1+BV$10,1),BU39*BV$8*IF(AND($A39=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B39=\"Small business\",BV$11,IF($B39=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BV$12,IF($D39=\"Small business medium rebalancing\",BV$14,1)))*IF($C39=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BW38*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A39=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B39=\"Small business\",BW$11,IF($B39=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BW$12,IF($D39=\"Small business medium rebalancing\",BW$14,1)))*IF($C39=\"Resi discount\",1+BW$10,1),BV39*BW$8*IF(AND($A39=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B39=\"Small business\",BW$11,IF($B39=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BW$12,IF($D39=\"Small business medium rebalancing\",BW$14,1)))*IF($C39=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BX38*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A39=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B39=\"Small business\",BX$11,IF($B39=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BX$12,IF($D39=\"Small business medium rebalancing\",BX$14,1)))*IF($C39=\"Resi discount\",1+BX$10,1),BW39*BX$8*IF(AND($A39=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B39=\"Small business\",BX$11,IF($B39=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BX$12,IF($D39=\"Small business medium rebalancing\",BX$14,1)))*IF($C39=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BY38*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A39=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B39=\"Small business\",BY$11,IF($B39=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BY$12,IF($D39=\"Small business medium rebalancing\",BY$14,1)))*IF($C39=\"Resi discount\",1+BY$10,1),BX39*BY$8*IF(AND($A39=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B39=\"Small business\",BY$11,IF($B39=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BY$12,IF($D39=\"Small business medium rebalancing\",BY$14,1)))*IF($C39=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),BZ38*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A39=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B39=\"Small business\",BZ$11,IF($B39=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BZ$12,IF($D39=\"Small business medium rebalancing\",BZ$14,1)))*IF($C39=\"Resi discount\",1+BZ$10,1),BY39*BZ$8*IF(AND($A39=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B39=\"Small business\",BZ$11,IF($B39=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",BZ$12,IF($D39=\"Small business medium rebalancing\",BZ$14,1)))*IF($C39=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CA38*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A39=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B39=\"Small business\",CA$11,IF($B39=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CA$12,IF($D39=\"Small business medium rebalancing\",CA$14,1)))*IF($C39=\"Resi discount\",1+CA$10,1),BZ39*CA$8*IF(AND($A39=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B39=\"Small business\",CA$11,IF($B39=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CA$12,IF($D39=\"Small business medium rebalancing\",CA$14,1)))*IF($C39=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CB38*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A39=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B39=\"Small business\",CB$11,IF($B39=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CB$12,IF($D39=\"Small business medium rebalancing\",CB$14,1)))*IF($C39=\"Resi discount\",1+CB$10,1),CA39*CB$8*IF(AND($A39=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B39=\"Small business\",CB$11,IF($B39=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CB$12,IF($D39=\"Small business medium rebalancing\",CB$14,1)))*IF($C39=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CC38*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A39=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B39=\"Small business\",CC$11,IF($B39=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CC$12,IF($D39=\"Small business medium rebalancing\",CC$14,1)))*IF($C39=\"Resi discount\",1+CC$10,1),CB39*CC$8*IF(AND($A39=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B39=\"Small business\",CC$11,IF($B39=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CC$12,IF($D39=\"Small business medium rebalancing\",CC$14,1)))*IF($C39=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CD38*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A39=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B39=\"Small business\",CD$11,IF($B39=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CD$12,IF($D39=\"Small business medium rebalancing\",CD$14,1)))*IF($C39=\"Resi discount\",1+CD$10,1),CC39*CD$8*IF(AND($A39=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B39=\"Small business\",CD$11,IF($B39=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CD$12,IF($D39=\"Small business medium rebalancing\",CD$14,1)))*IF($C39=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CE38*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A39=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B39=\"Small business\",CE$11,IF($B39=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CE$12,IF($D39=\"Small business medium rebalancing\",CE$14,1)))*IF($C39=\"Resi discount\",1+CE$10,1),CD39*CE$8*IF(AND($A39=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B39=\"Small business\",CE$11,IF($B39=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CE$12,IF($D39=\"Small business medium rebalancing\",CE$14,1)))*IF($C39=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CF38*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A39=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B39=\"Small business\",CF$11,IF($B39=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CF$12,IF($D39=\"Small business medium rebalancing\",CF$14,1)))*IF($C39=\"Resi discount\",1+CF$10,1),CE39*CF$8*IF(AND($A39=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B39=\"Small business\",CF$11,IF($B39=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CF$12,IF($D39=\"Small business medium rebalancing\",CF$14,1)))*IF($C39=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CG38*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A39=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B39=\"Small business\",CG$11,IF($B39=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CG$12,IF($D39=\"Small business medium rebalancing\",CG$14,1)))*IF($C39=\"Resi discount\",1+CG$10,1),CF39*CG$8*IF(AND($A39=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B39=\"Small business\",CG$11,IF($B39=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CG$12,IF($D39=\"Small business medium rebalancing\",CG$14,1)))*IF($C39=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CH38*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A39=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B39=\"Small business\",CH$11,IF($B39=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CH$12,IF($D39=\"Small business medium rebalancing\",CH$14,1)))*IF($C39=\"Resi discount\",1+CH$10,1),CG39*CH$8*IF(AND($A39=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B39=\"Small business\",CH$11,IF($B39=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CH$12,IF($D39=\"Small business medium rebalancing\",CH$14,1)))*IF($C39=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CI38*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A39=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B39=\"Small business\",CI$11,IF($B39=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CI$12,IF($D39=\"Small business medium rebalancing\",CI$14,1)))*IF($C39=\"Resi discount\",1+CI$10,1),CH39*CI$8*IF(AND($A39=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B39=\"Small business\",CI$11,IF($B39=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CI$12,IF($D39=\"Small business medium rebalancing\",CI$14,1)))*IF($C39=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CJ38*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A39=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B39=\"Small business\",CJ$11,IF($B39=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CJ$12,IF($D39=\"Small business medium rebalancing\",CJ$14,1)))*IF($C39=\"Resi discount\",1+CJ$10,1),CI39*CJ$8*IF(AND($A39=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B39=\"Small business\",CJ$11,IF($B39=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CJ$12,IF($D39=\"Small business medium rebalancing\",CJ$14,1)))*IF($C39=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CK38*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A39=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B39=\"Small business\",CK$11,IF($B39=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CK$12,IF($D39=\"Small business medium rebalancing\",CK$14,1)))*IF($C39=\"Resi discount\",1+CK$10,1),CJ39*CK$8*IF(AND($A39=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B39=\"Small business\",CK$11,IF($B39=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CK$12,IF($D39=\"Small business medium rebalancing\",CK$14,1)))*IF($C39=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CL38*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A39=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B39=\"Small business\",CL$11,IF($B39=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CL$12,IF($D39=\"Small business medium rebalancing\",CL$14,1)))*IF($C39=\"Resi discount\",1+CL$10,1),CK39*CL$8*IF(AND($A39=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B39=\"Small business\",CL$11,IF($B39=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CL$12,IF($D39=\"Small business medium rebalancing\",CL$14,1)))*IF($C39=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CM38*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A39=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B39=\"Small business\",CM$11,IF($B39=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CM$12,IF($D39=\"Small business medium rebalancing\",CM$14,1)))*IF($C39=\"Resi discount\",1+CM$10,1),CL39*CM$8*IF(AND($A39=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B39=\"Small business\",CM$11,IF($B39=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CM$12,IF($D39=\"Small business medium rebalancing\",CM$14,1)))*IF($C39=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CN38*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A39=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B39=\"Small business\",CN$11,IF($B39=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CN$12,IF($D39=\"Small business medium rebalancing\",CN$14,1)))*IF($C39=\"Resi discount\",1+CN$10,1),CM39*CN$8*IF(AND($A39=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B39=\"Small business\",CN$11,IF($B39=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CN$12,IF($D39=\"Small business medium rebalancing\",CN$14,1)))*IF($C39=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CO38*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A39=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B39=\"Small business\",CO$11,IF($B39=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CO$12,IF($D39=\"Small business medium rebalancing\",CO$14,1)))*IF($C39=\"Resi discount\",1+CO$10,1),CN39*CO$8*IF(AND($A39=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B39=\"Small business\",CO$11,IF($B39=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CO$12,IF($D39=\"Small business medium rebalancing\",CO$14,1)))*IF($C39=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CP38*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A39=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B39=\"Small business\",CP$11,IF($B39=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CP$12,IF($D39=\"Small business medium rebalancing\",CP$14,1)))*IF($C39=\"Resi discount\",1+CP$10,1),CO39*CP$8*IF(AND($A39=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B39=\"Small business\",CP$11,IF($B39=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CP$12,IF($D39=\"Small business medium rebalancing\",CP$14,1)))*IF($C39=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E39=\"NAT56\",$E39=\"NAT75\")),CQ38*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E39,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A39=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B39=\"Small business\",CQ$11,IF($B39=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CQ$12,IF($D39=\"Small business medium rebalancing\",CQ$14,1)))*IF($C39=\"Resi discount\",1+CQ$10,1),CP39*CQ$8*IF(AND($A39=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B39=\"Small business\",CQ$11,IF($B39=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D39=\"Small business rebalancing\",CQ$12,IF($D39=\"Small business medium rebalancing\",CQ$14,1)))*IF($C39=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,"Small business",null,"Small business rebalancing",{"$f":"'Admin|Lists'!$B$28","v":"NAST12"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),F39*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A40=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B40=\"Small business\",F$11,IF($B40=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",F$12,IF($D40=\"Small business medium rebalancing\",F$14,1)))*IF($C40=\"Resi discount\",1+F$10,1),E40*F$8*IF(AND($A40=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B40=\"Small business\",F$11,IF($B40=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",F$12,IF($D40=\"Small business medium rebalancing\",F$14,1)))*IF($C40=\"Resi discount\",1+F$10,1)))","v":150.48677403125311},{"$f":"IF(AND(G$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),G39*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A40=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B40=\"Small business\",G$11,IF($B40=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",G$12,IF($D40=\"Small business medium rebalancing\",G$14,1)))*IF($C40=\"Resi discount\",1+G$10,1),F40*G$8*IF(AND($A40=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B40=\"Small business\",G$11,IF($B40=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",G$12,IF($D40=\"Small business medium rebalancing\",G$14,1)))*IF($C40=\"Resi discount\",1+G$10,1)))","v":158.30031874274269},{"$f":"IF(AND(H$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),H39*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A40=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B40=\"Small business\",H$11,IF($B40=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",H$12,IF($D40=\"Small business medium rebalancing\",H$14,1)))*IF($C40=\"Resi discount\",1+H$10,1),G40*H$8*IF(AND($A40=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B40=\"Small business\",H$11,IF($B40=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",H$12,IF($D40=\"Small business medium rebalancing\",H$14,1)))*IF($C40=\"Resi discount\",1+H$10,1)))","v":166.73611548713549},{"$f":"IF(AND(I$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),I39*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A40=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B40=\"Small business\",I$11,IF($B40=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",I$12,IF($D40=\"Small business medium rebalancing\",I$14,1)))*IF($C40=\"Resi discount\",1+I$10,1),H40*I$8*IF(AND($A40=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B40=\"Small business\",I$11,IF($B40=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",I$12,IF($D40=\"Small business medium rebalancing\",I$14,1)))*IF($C40=\"Resi discount\",1+I$10,1)))","v":175.91214712607857},{"$f":"IF(AND(J$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),J39*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A40=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B40=\"Small business\",J$11,IF($B40=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",J$12,IF($D40=\"Small business medium rebalancing\",J$14,1)))*IF($C40=\"Resi discount\",1+J$10,1),I40*J$8*IF(AND($A40=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B40=\"Small business\",J$11,IF($B40=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",J$12,IF($D40=\"Small business medium rebalancing\",J$14,1)))*IF($C40=\"Resi discount\",1+J$10,1)))","v":184.10017741108496},{"$f":"IF(AND(K$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),K39*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A40=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B40=\"Small business\",K$11,IF($B40=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",K$12,IF($D40=\"Small business medium rebalancing\",K$14,1)))*IF($C40=\"Resi discount\",1+K$10,1),J40*K$8*IF(AND($A40=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B40=\"Small business\",K$11,IF($B40=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",K$12,IF($D40=\"Small business medium rebalancing\",K$14,1)))*IF($C40=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),L39*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A40=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B40=\"Small business\",L$11,IF($B40=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",L$12,IF($D40=\"Small business medium rebalancing\",L$14,1)))*IF($C40=\"Resi discount\",1+L$10,1),K40*L$8*IF(AND($A40=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B40=\"Small business\",L$11,IF($B40=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",L$12,IF($D40=\"Small business medium rebalancing\",L$14,1)))*IF($C40=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),M39*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A40=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B40=\"Small business\",M$11,IF($B40=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",M$12,IF($D40=\"Small business medium rebalancing\",M$14,1)))*IF($C40=\"Resi discount\",1+M$10,1),L40*M$8*IF(AND($A40=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B40=\"Small business\",M$11,IF($B40=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",M$12,IF($D40=\"Small business medium rebalancing\",M$14,1)))*IF($C40=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),N39*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A40=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B40=\"Small business\",N$11,IF($B40=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",N$12,IF($D40=\"Small business medium rebalancing\",N$14,1)))*IF($C40=\"Resi discount\",1+N$10,1),M40*N$8*IF(AND($A40=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B40=\"Small business\",N$11,IF($B40=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",N$12,IF($D40=\"Small business medium rebalancing\",N$14,1)))*IF($C40=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),O39*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A40=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B40=\"Small business\",O$11,IF($B40=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",O$12,IF($D40=\"Small business medium rebalancing\",O$14,1)))*IF($C40=\"Resi discount\",1+O$10,1),N40*O$8*IF(AND($A40=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B40=\"Small business\",O$11,IF($B40=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",O$12,IF($D40=\"Small business medium rebalancing\",O$14,1)))*IF($C40=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),P39*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A40=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B40=\"Small business\",P$11,IF($B40=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",P$12,IF($D40=\"Small business medium rebalancing\",P$14,1)))*IF($C40=\"Resi discount\",1+P$10,1),O40*P$8*IF(AND($A40=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B40=\"Small business\",P$11,IF($B40=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",P$12,IF($D40=\"Small business medium rebalancing\",P$14,1)))*IF($C40=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),Q39*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A40=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B40=\"Small business\",Q$11,IF($B40=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",Q$12,IF($D40=\"Small business medium rebalancing\",Q$14,1)))*IF($C40=\"Resi discount\",1+Q$10,1),P40*Q$8*IF(AND($A40=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B40=\"Small business\",Q$11,IF($B40=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",Q$12,IF($D40=\"Small business medium rebalancing\",Q$14,1)))*IF($C40=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),R39*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A40=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B40=\"Small business\",R$11,IF($B40=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",R$12,IF($D40=\"Small business medium rebalancing\",R$14,1)))*IF($C40=\"Resi discount\",1+R$10,1),Q40*R$8*IF(AND($A40=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B40=\"Small business\",R$11,IF($B40=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",R$12,IF($D40=\"Small business medium rebalancing\",R$14,1)))*IF($C40=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),S39*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A40=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B40=\"Small business\",S$11,IF($B40=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",S$12,IF($D40=\"Small business medium rebalancing\",S$14,1)))*IF($C40=\"Resi discount\",1+S$10,1),R40*S$8*IF(AND($A40=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B40=\"Small business\",S$11,IF($B40=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",S$12,IF($D40=\"Small business medium rebalancing\",S$14,1)))*IF($C40=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),T39*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A40=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B40=\"Small business\",T$11,IF($B40=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",T$12,IF($D40=\"Small business medium rebalancing\",T$14,1)))*IF($C40=\"Resi discount\",1+T$10,1),S40*T$8*IF(AND($A40=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B40=\"Small business\",T$11,IF($B40=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",T$12,IF($D40=\"Small business medium rebalancing\",T$14,1)))*IF($C40=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),U39*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A40=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B40=\"Small business\",U$11,IF($B40=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",U$12,IF($D40=\"Small business medium rebalancing\",U$14,1)))*IF($C40=\"Resi discount\",1+U$10,1),T40*U$8*IF(AND($A40=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B40=\"Small business\",U$11,IF($B40=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",U$12,IF($D40=\"Small business medium rebalancing\",U$14,1)))*IF($C40=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),V39*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A40=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B40=\"Small business\",V$11,IF($B40=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",V$12,IF($D40=\"Small business medium rebalancing\",V$14,1)))*IF($C40=\"Resi discount\",1+V$10,1),U40*V$8*IF(AND($A40=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B40=\"Small business\",V$11,IF($B40=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",V$12,IF($D40=\"Small business medium rebalancing\",V$14,1)))*IF($C40=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),W39*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A40=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B40=\"Small business\",W$11,IF($B40=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",W$12,IF($D40=\"Small business medium rebalancing\",W$14,1)))*IF($C40=\"Resi discount\",1+W$10,1),V40*W$8*IF(AND($A40=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B40=\"Small business\",W$11,IF($B40=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",W$12,IF($D40=\"Small business medium rebalancing\",W$14,1)))*IF($C40=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),X39*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A40=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B40=\"Small business\",X$11,IF($B40=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",X$12,IF($D40=\"Small business medium rebalancing\",X$14,1)))*IF($C40=\"Resi discount\",1+X$10,1),W40*X$8*IF(AND($A40=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B40=\"Small business\",X$11,IF($B40=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",X$12,IF($D40=\"Small business medium rebalancing\",X$14,1)))*IF($C40=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),Y39*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A40=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B40=\"Small business\",Y$11,IF($B40=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",Y$12,IF($D40=\"Small business medium rebalancing\",Y$14,1)))*IF($C40=\"Resi discount\",1+Y$10,1),X40*Y$8*IF(AND($A40=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B40=\"Small business\",Y$11,IF($B40=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",Y$12,IF($D40=\"Small business medium rebalancing\",Y$14,1)))*IF($C40=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),Z39*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A40=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B40=\"Small business\",Z$11,IF($B40=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",Z$12,IF($D40=\"Small business medium rebalancing\",Z$14,1)))*IF($C40=\"Resi discount\",1+Z$10,1),Y40*Z$8*IF(AND($A40=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B40=\"Small business\",Z$11,IF($B40=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",Z$12,IF($D40=\"Small business medium rebalancing\",Z$14,1)))*IF($C40=\"Resi discount\",1+Z$10,1)))","v":17.510986451050421},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AA39*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A40=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B40=\"Small business\",AA$11,IF($B40=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AA$12,IF($D40=\"Small business medium rebalancing\",AA$14,1)))*IF($C40=\"Resi discount\",1+AA$10,1),Z40*AA$8*IF(AND($A40=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B40=\"Small business\",AA$11,IF($B40=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AA$12,IF($D40=\"Small business medium rebalancing\",AA$14,1)))*IF($C40=\"Resi discount\",1+AA$10,1)))","v":17.919498595286147},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AB39*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A40=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B40=\"Small business\",AB$11,IF($B40=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AB$12,IF($D40=\"Small business medium rebalancing\",AB$14,1)))*IF($C40=\"Resi discount\",1+AB$10,1),AA40*AB$8*IF(AND($A40=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B40=\"Small business\",AB$11,IF($B40=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AB$12,IF($D40=\"Small business medium rebalancing\",AB$14,1)))*IF($C40=\"Resi discount\",1+AB$10,1)))","v":18.361232764618467},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AC39*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A40=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B40=\"Small business\",AC$11,IF($B40=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AC$12,IF($D40=\"Small business medium rebalancing\",AC$14,1)))*IF($C40=\"Resi discount\",1+AC$10,1),AB40*AC$8*IF(AND($A40=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B40=\"Small business\",AC$11,IF($B40=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AC$12,IF($D40=\"Small business medium rebalancing\",AC$14,1)))*IF($C40=\"Resi discount\",1+AC$10,1)))","v":18.847361191445849},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AD39*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A40=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B40=\"Small business\",AD$11,IF($B40=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AD$12,IF($D40=\"Small business medium rebalancing\",AD$14,1)))*IF($C40=\"Resi discount\",1+AD$10,1),AC40*AD$8*IF(AND($A40=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B40=\"Small business\",AD$11,IF($B40=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AD$12,IF($D40=\"Small business medium rebalancing\",AD$14,1)))*IF($C40=\"Resi discount\",1+AD$10,1)))","v":19.200656141141693},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AE39*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A40=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B40=\"Small business\",AE$11,IF($B40=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AE$12,IF($D40=\"Small business medium rebalancing\",AE$14,1)))*IF($C40=\"Resi discount\",1+AE$10,1),AD40*AE$8*IF(AND($A40=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B40=\"Small business\",AE$11,IF($B40=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AE$12,IF($D40=\"Small business medium rebalancing\",AE$14,1)))*IF($C40=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AF39*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A40=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B40=\"Small business\",AF$11,IF($B40=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AF$12,IF($D40=\"Small business medium rebalancing\",AF$14,1)))*IF($C40=\"Resi discount\",1+AF$10,1),AE40*AF$8*IF(AND($A40=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B40=\"Small business\",AF$11,IF($B40=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AF$12,IF($D40=\"Small business medium rebalancing\",AF$14,1)))*IF($C40=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AG39*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A40=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B40=\"Small business\",AG$11,IF($B40=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AG$12,IF($D40=\"Small business medium rebalancing\",AG$14,1)))*IF($C40=\"Resi discount\",1+AG$10,1),AF40*AG$8*IF(AND($A40=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B40=\"Small business\",AG$11,IF($B40=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AG$12,IF($D40=\"Small business medium rebalancing\",AG$14,1)))*IF($C40=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AH39*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A40=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B40=\"Small business\",AH$11,IF($B40=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AH$12,IF($D40=\"Small business medium rebalancing\",AH$14,1)))*IF($C40=\"Resi discount\",1+AH$10,1),AG40*AH$8*IF(AND($A40=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B40=\"Small business\",AH$11,IF($B40=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AH$12,IF($D40=\"Small business medium rebalancing\",AH$14,1)))*IF($C40=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AI39*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A40=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B40=\"Small business\",AI$11,IF($B40=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AI$12,IF($D40=\"Small business medium rebalancing\",AI$14,1)))*IF($C40=\"Resi discount\",1+AI$10,1),AH40*AI$8*IF(AND($A40=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B40=\"Small business\",AI$11,IF($B40=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AI$12,IF($D40=\"Small business medium rebalancing\",AI$14,1)))*IF($C40=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AJ39*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A40=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B40=\"Small business\",AJ$11,IF($B40=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AJ$12,IF($D40=\"Small business medium rebalancing\",AJ$14,1)))*IF($C40=\"Resi discount\",1+AJ$10,1),AI40*AJ$8*IF(AND($A40=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B40=\"Small business\",AJ$11,IF($B40=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AJ$12,IF($D40=\"Small business medium rebalancing\",AJ$14,1)))*IF($C40=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AK39*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A40=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B40=\"Small business\",AK$11,IF($B40=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AK$12,IF($D40=\"Small business medium rebalancing\",AK$14,1)))*IF($C40=\"Resi discount\",1+AK$10,1),AJ40*AK$8*IF(AND($A40=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B40=\"Small business\",AK$11,IF($B40=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AK$12,IF($D40=\"Small business medium rebalancing\",AK$14,1)))*IF($C40=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AL39*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A40=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B40=\"Small business\",AL$11,IF($B40=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AL$12,IF($D40=\"Small business medium rebalancing\",AL$14,1)))*IF($C40=\"Resi discount\",1+AL$10,1),AK40*AL$8*IF(AND($A40=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B40=\"Small business\",AL$11,IF($B40=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AL$12,IF($D40=\"Small business medium rebalancing\",AL$14,1)))*IF($C40=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AM39*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A40=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B40=\"Small business\",AM$11,IF($B40=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AM$12,IF($D40=\"Small business medium rebalancing\",AM$14,1)))*IF($C40=\"Resi discount\",1+AM$10,1),AL40*AM$8*IF(AND($A40=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B40=\"Small business\",AM$11,IF($B40=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AM$12,IF($D40=\"Small business medium rebalancing\",AM$14,1)))*IF($C40=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AN39*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A40=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B40=\"Small business\",AN$11,IF($B40=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AN$12,IF($D40=\"Small business medium rebalancing\",AN$14,1)))*IF($C40=\"Resi discount\",1+AN$10,1),AM40*AN$8*IF(AND($A40=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B40=\"Small business\",AN$11,IF($B40=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AN$12,IF($D40=\"Small business medium rebalancing\",AN$14,1)))*IF($C40=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AO39*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A40=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B40=\"Small business\",AO$11,IF($B40=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AO$12,IF($D40=\"Small business medium rebalancing\",AO$14,1)))*IF($C40=\"Resi discount\",1+AO$10,1),AN40*AO$8*IF(AND($A40=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B40=\"Small business\",AO$11,IF($B40=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AO$12,IF($D40=\"Small business medium rebalancing\",AO$14,1)))*IF($C40=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AP39*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A40=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B40=\"Small business\",AP$11,IF($B40=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AP$12,IF($D40=\"Small business medium rebalancing\",AP$14,1)))*IF($C40=\"Resi discount\",1+AP$10,1),AO40*AP$8*IF(AND($A40=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B40=\"Small business\",AP$11,IF($B40=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AP$12,IF($D40=\"Small business medium rebalancing\",AP$14,1)))*IF($C40=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AQ39*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A40=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B40=\"Small business\",AQ$11,IF($B40=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AQ$12,IF($D40=\"Small business medium rebalancing\",AQ$14,1)))*IF($C40=\"Resi discount\",1+AQ$10,1),AP40*AQ$8*IF(AND($A40=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B40=\"Small business\",AQ$11,IF($B40=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AQ$12,IF($D40=\"Small business medium rebalancing\",AQ$14,1)))*IF($C40=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AR39*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A40=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B40=\"Small business\",AR$11,IF($B40=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AR$12,IF($D40=\"Small business medium rebalancing\",AR$14,1)))*IF($C40=\"Resi discount\",1+AR$10,1),AQ40*AR$8*IF(AND($A40=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B40=\"Small business\",AR$11,IF($B40=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AR$12,IF($D40=\"Small business medium rebalancing\",AR$14,1)))*IF($C40=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AS39*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A40=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B40=\"Small business\",AS$11,IF($B40=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AS$12,IF($D40=\"Small business medium rebalancing\",AS$14,1)))*IF($C40=\"Resi discount\",1+AS$10,1),AR40*AS$8*IF(AND($A40=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B40=\"Small business\",AS$11,IF($B40=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AS$12,IF($D40=\"Small business medium rebalancing\",AS$14,1)))*IF($C40=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AT39*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A40=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B40=\"Small business\",AT$11,IF($B40=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AT$12,IF($D40=\"Small business medium rebalancing\",AT$14,1)))*IF($C40=\"Resi discount\",1+AT$10,1),AS40*AT$8*IF(AND($A40=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B40=\"Small business\",AT$11,IF($B40=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AT$12,IF($D40=\"Small business medium rebalancing\",AT$14,1)))*IF($C40=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AU39*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A40=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B40=\"Small business\",AU$11,IF($B40=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AU$12,IF($D40=\"Small business medium rebalancing\",AU$14,1)))*IF($C40=\"Resi discount\",1+AU$10,1),AT40*AU$8*IF(AND($A40=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B40=\"Small business\",AU$11,IF($B40=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AU$12,IF($D40=\"Small business medium rebalancing\",AU$14,1)))*IF($C40=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AV39*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A40=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B40=\"Small business\",AV$11,IF($B40=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AV$12,IF($D40=\"Small business medium rebalancing\",AV$14,1)))*IF($C40=\"Resi discount\",1+AV$10,1),AU40*AV$8*IF(AND($A40=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B40=\"Small business\",AV$11,IF($B40=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AV$12,IF($D40=\"Small business medium rebalancing\",AV$14,1)))*IF($C40=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AW39*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A40=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B40=\"Small business\",AW$11,IF($B40=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AW$12,IF($D40=\"Small business medium rebalancing\",AW$14,1)))*IF($C40=\"Resi discount\",1+AW$10,1),AV40*AW$8*IF(AND($A40=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B40=\"Small business\",AW$11,IF($B40=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AW$12,IF($D40=\"Small business medium rebalancing\",AW$14,1)))*IF($C40=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AX39*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A40=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B40=\"Small business\",AX$11,IF($B40=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AX$12,IF($D40=\"Small business medium rebalancing\",AX$14,1)))*IF($C40=\"Resi discount\",1+AX$10,1),AW40*AX$8*IF(AND($A40=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B40=\"Small business\",AX$11,IF($B40=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AX$12,IF($D40=\"Small business medium rebalancing\",AX$14,1)))*IF($C40=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AY39*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A40=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B40=\"Small business\",AY$11,IF($B40=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AY$12,IF($D40=\"Small business medium rebalancing\",AY$14,1)))*IF($C40=\"Resi discount\",1+AY$10,1),AX40*AY$8*IF(AND($A40=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B40=\"Small business\",AY$11,IF($B40=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AY$12,IF($D40=\"Small business medium rebalancing\",AY$14,1)))*IF($C40=\"Resi discount\",1+AY$10,1)))","v":3.8640942874423594},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),AZ39*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A40=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B40=\"Small business\",AZ$11,IF($B40=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AZ$12,IF($D40=\"Small business medium rebalancing\",AZ$14,1)))*IF($C40=\"Resi discount\",1+AZ$10,1),AY40*AZ$8*IF(AND($A40=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B40=\"Small business\",AZ$11,IF($B40=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",AZ$12,IF($D40=\"Small business medium rebalancing\",AZ$14,1)))*IF($C40=\"Resi discount\",1+AZ$10,1)))","v":3.9542393770582218},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BA39*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A40=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B40=\"Small business\",BA$11,IF($B40=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BA$12,IF($D40=\"Small business medium rebalancing\",BA$14,1)))*IF($C40=\"Resi discount\",1+BA$10,1),AZ40*BA$8*IF(AND($A40=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B40=\"Small business\",BA$11,IF($B40=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BA$12,IF($D40=\"Small business medium rebalancing\",BA$14,1)))*IF($C40=\"Resi discount\",1+BA$10,1)))","v":4.0517154664296884},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BB39*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A40=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B40=\"Small business\",BB$11,IF($B40=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BB$12,IF($D40=\"Small business medium rebalancing\",BB$14,1)))*IF($C40=\"Resi discount\",1+BB$10,1),BA40*BB$8*IF(AND($A40=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B40=\"Small business\",BB$11,IF($B40=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BB$12,IF($D40=\"Small business medium rebalancing\",BB$14,1)))*IF($C40=\"Resi discount\",1+BB$10,1)))","v":4.1589878969302747},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BC39*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A40=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B40=\"Small business\",BC$11,IF($B40=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BC$12,IF($D40=\"Small business medium rebalancing\",BC$14,1)))*IF($C40=\"Resi discount\",1+BC$10,1),BB40*BC$8*IF(AND($A40=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B40=\"Small business\",BC$11,IF($B40=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BC$12,IF($D40=\"Small business medium rebalancing\",BC$14,1)))*IF($C40=\"Resi discount\",1+BC$10,1)))","v":4.2369483819502411},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BD39*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A40=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B40=\"Small business\",BD$11,IF($B40=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BD$12,IF($D40=\"Small business medium rebalancing\",BD$14,1)))*IF($C40=\"Resi discount\",1+BD$10,1),BC40*BD$8*IF(AND($A40=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B40=\"Small business\",BD$11,IF($B40=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BD$12,IF($D40=\"Small business medium rebalancing\",BD$14,1)))*IF($C40=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BE39*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A40=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B40=\"Small business\",BE$11,IF($B40=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BE$12,IF($D40=\"Small business medium rebalancing\",BE$14,1)))*IF($C40=\"Resi discount\",1+BE$10,1),BD40*BE$8*IF(AND($A40=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B40=\"Small business\",BE$11,IF($B40=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BE$12,IF($D40=\"Small business medium rebalancing\",BE$14,1)))*IF($C40=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BF39*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A40=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B40=\"Small business\",BF$11,IF($B40=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BF$12,IF($D40=\"Small business medium rebalancing\",BF$14,1)))*IF($C40=\"Resi discount\",1+BF$10,1),BE40*BF$8*IF(AND($A40=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B40=\"Small business\",BF$11,IF($B40=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BF$12,IF($D40=\"Small business medium rebalancing\",BF$14,1)))*IF($C40=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BG39*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A40=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B40=\"Small business\",BG$11,IF($B40=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BG$12,IF($D40=\"Small business medium rebalancing\",BG$14,1)))*IF($C40=\"Resi discount\",1+BG$10,1),BF40*BG$8*IF(AND($A40=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B40=\"Small business\",BG$11,IF($B40=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BG$12,IF($D40=\"Small business medium rebalancing\",BG$14,1)))*IF($C40=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BH39*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A40=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B40=\"Small business\",BH$11,IF($B40=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BH$12,IF($D40=\"Small business medium rebalancing\",BH$14,1)))*IF($C40=\"Resi discount\",1+BH$10,1),BG40*BH$8*IF(AND($A40=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B40=\"Small business\",BH$11,IF($B40=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BH$12,IF($D40=\"Small business medium rebalancing\",BH$14,1)))*IF($C40=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BI39*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A40=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B40=\"Small business\",BI$11,IF($B40=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BI$12,IF($D40=\"Small business medium rebalancing\",BI$14,1)))*IF($C40=\"Resi discount\",1+BI$10,1),BH40*BI$8*IF(AND($A40=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B40=\"Small business\",BI$11,IF($B40=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BI$12,IF($D40=\"Small business medium rebalancing\",BI$14,1)))*IF($C40=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BJ39*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A40=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B40=\"Small business\",BJ$11,IF($B40=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BJ$12,IF($D40=\"Small business medium rebalancing\",BJ$14,1)))*IF($C40=\"Resi discount\",1+BJ$10,1),BI40*BJ$8*IF(AND($A40=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B40=\"Small business\",BJ$11,IF($B40=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BJ$12,IF($D40=\"Small business medium rebalancing\",BJ$14,1)))*IF($C40=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BK39*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A40=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B40=\"Small business\",BK$11,IF($B40=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BK$12,IF($D40=\"Small business medium rebalancing\",BK$14,1)))*IF($C40=\"Resi discount\",1+BK$10,1),BJ40*BK$8*IF(AND($A40=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B40=\"Small business\",BK$11,IF($B40=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BK$12,IF($D40=\"Small business medium rebalancing\",BK$14,1)))*IF($C40=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BL39*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A40=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B40=\"Small business\",BL$11,IF($B40=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BL$12,IF($D40=\"Small business medium rebalancing\",BL$14,1)))*IF($C40=\"Resi discount\",1+BL$10,1),BK40*BL$8*IF(AND($A40=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B40=\"Small business\",BL$11,IF($B40=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BL$12,IF($D40=\"Small business medium rebalancing\",BL$14,1)))*IF($C40=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BM39*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A40=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B40=\"Small business\",BM$11,IF($B40=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BM$12,IF($D40=\"Small business medium rebalancing\",BM$14,1)))*IF($C40=\"Resi discount\",1+BM$10,1),BL40*BM$8*IF(AND($A40=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B40=\"Small business\",BM$11,IF($B40=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BM$12,IF($D40=\"Small business medium rebalancing\",BM$14,1)))*IF($C40=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BN39*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A40=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B40=\"Small business\",BN$11,IF($B40=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BN$12,IF($D40=\"Small business medium rebalancing\",BN$14,1)))*IF($C40=\"Resi discount\",1+BN$10,1),BM40*BN$8*IF(AND($A40=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B40=\"Small business\",BN$11,IF($B40=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BN$12,IF($D40=\"Small business medium rebalancing\",BN$14,1)))*IF($C40=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BO39*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A40=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B40=\"Small business\",BO$11,IF($B40=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BO$12,IF($D40=\"Small business medium rebalancing\",BO$14,1)))*IF($C40=\"Resi discount\",1+BO$10,1),BN40*BO$8*IF(AND($A40=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B40=\"Small business\",BO$11,IF($B40=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BO$12,IF($D40=\"Small business medium rebalancing\",BO$14,1)))*IF($C40=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BP39*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A40=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B40=\"Small business\",BP$11,IF($B40=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BP$12,IF($D40=\"Small business medium rebalancing\",BP$14,1)))*IF($C40=\"Resi discount\",1+BP$10,1),BO40*BP$8*IF(AND($A40=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B40=\"Small business\",BP$11,IF($B40=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BP$12,IF($D40=\"Small business medium rebalancing\",BP$14,1)))*IF($C40=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BQ39*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A40=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B40=\"Small business\",BQ$11,IF($B40=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BQ$12,IF($D40=\"Small business medium rebalancing\",BQ$14,1)))*IF($C40=\"Resi discount\",1+BQ$10,1),BP40*BQ$8*IF(AND($A40=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B40=\"Small business\",BQ$11,IF($B40=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BQ$12,IF($D40=\"Small business medium rebalancing\",BQ$14,1)))*IF($C40=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BR39*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A40=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B40=\"Small business\",BR$11,IF($B40=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BR$12,IF($D40=\"Small business medium rebalancing\",BR$14,1)))*IF($C40=\"Resi discount\",1+BR$10,1),BQ40*BR$8*IF(AND($A40=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B40=\"Small business\",BR$11,IF($B40=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BR$12,IF($D40=\"Small business medium rebalancing\",BR$14,1)))*IF($C40=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BS39*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A40=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B40=\"Small business\",BS$11,IF($B40=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BS$12,IF($D40=\"Small business medium rebalancing\",BS$14,1)))*IF($C40=\"Resi discount\",1+BS$10,1),BR40*BS$8*IF(AND($A40=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B40=\"Small business\",BS$11,IF($B40=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BS$12,IF($D40=\"Small business medium rebalancing\",BS$14,1)))*IF($C40=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BT39*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A40=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B40=\"Small business\",BT$11,IF($B40=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BT$12,IF($D40=\"Small business medium rebalancing\",BT$14,1)))*IF($C40=\"Resi discount\",1+BT$10,1),BS40*BT$8*IF(AND($A40=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B40=\"Small business\",BT$11,IF($B40=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BT$12,IF($D40=\"Small business medium rebalancing\",BT$14,1)))*IF($C40=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BU39*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A40=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B40=\"Small business\",BU$11,IF($B40=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BU$12,IF($D40=\"Small business medium rebalancing\",BU$14,1)))*IF($C40=\"Resi discount\",1+BU$10,1),BT40*BU$8*IF(AND($A40=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B40=\"Small business\",BU$11,IF($B40=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BU$12,IF($D40=\"Small business medium rebalancing\",BU$14,1)))*IF($C40=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BV39*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A40=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B40=\"Small business\",BV$11,IF($B40=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BV$12,IF($D40=\"Small business medium rebalancing\",BV$14,1)))*IF($C40=\"Resi discount\",1+BV$10,1),BU40*BV$8*IF(AND($A40=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B40=\"Small business\",BV$11,IF($B40=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BV$12,IF($D40=\"Small business medium rebalancing\",BV$14,1)))*IF($C40=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BW39*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A40=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B40=\"Small business\",BW$11,IF($B40=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BW$12,IF($D40=\"Small business medium rebalancing\",BW$14,1)))*IF($C40=\"Resi discount\",1+BW$10,1),BV40*BW$8*IF(AND($A40=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B40=\"Small business\",BW$11,IF($B40=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BW$12,IF($D40=\"Small business medium rebalancing\",BW$14,1)))*IF($C40=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BX39*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A40=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B40=\"Small business\",BX$11,IF($B40=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BX$12,IF($D40=\"Small business medium rebalancing\",BX$14,1)))*IF($C40=\"Resi discount\",1+BX$10,1),BW40*BX$8*IF(AND($A40=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B40=\"Small business\",BX$11,IF($B40=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BX$12,IF($D40=\"Small business medium rebalancing\",BX$14,1)))*IF($C40=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BY39*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A40=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B40=\"Small business\",BY$11,IF($B40=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BY$12,IF($D40=\"Small business medium rebalancing\",BY$14,1)))*IF($C40=\"Resi discount\",1+BY$10,1),BX40*BY$8*IF(AND($A40=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B40=\"Small business\",BY$11,IF($B40=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BY$12,IF($D40=\"Small business medium rebalancing\",BY$14,1)))*IF($C40=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),BZ39*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A40=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B40=\"Small business\",BZ$11,IF($B40=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BZ$12,IF($D40=\"Small business medium rebalancing\",BZ$14,1)))*IF($C40=\"Resi discount\",1+BZ$10,1),BY40*BZ$8*IF(AND($A40=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B40=\"Small business\",BZ$11,IF($B40=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",BZ$12,IF($D40=\"Small business medium rebalancing\",BZ$14,1)))*IF($C40=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CA39*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A40=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B40=\"Small business\",CA$11,IF($B40=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CA$12,IF($D40=\"Small business medium rebalancing\",CA$14,1)))*IF($C40=\"Resi discount\",1+CA$10,1),BZ40*CA$8*IF(AND($A40=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B40=\"Small business\",CA$11,IF($B40=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CA$12,IF($D40=\"Small business medium rebalancing\",CA$14,1)))*IF($C40=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CB39*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A40=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B40=\"Small business\",CB$11,IF($B40=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CB$12,IF($D40=\"Small business medium rebalancing\",CB$14,1)))*IF($C40=\"Resi discount\",1+CB$10,1),CA40*CB$8*IF(AND($A40=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B40=\"Small business\",CB$11,IF($B40=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CB$12,IF($D40=\"Small business medium rebalancing\",CB$14,1)))*IF($C40=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CC39*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A40=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B40=\"Small business\",CC$11,IF($B40=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CC$12,IF($D40=\"Small business medium rebalancing\",CC$14,1)))*IF($C40=\"Resi discount\",1+CC$10,1),CB40*CC$8*IF(AND($A40=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B40=\"Small business\",CC$11,IF($B40=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CC$12,IF($D40=\"Small business medium rebalancing\",CC$14,1)))*IF($C40=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CD39*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A40=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B40=\"Small business\",CD$11,IF($B40=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CD$12,IF($D40=\"Small business medium rebalancing\",CD$14,1)))*IF($C40=\"Resi discount\",1+CD$10,1),CC40*CD$8*IF(AND($A40=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B40=\"Small business\",CD$11,IF($B40=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CD$12,IF($D40=\"Small business medium rebalancing\",CD$14,1)))*IF($C40=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CE39*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A40=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B40=\"Small business\",CE$11,IF($B40=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CE$12,IF($D40=\"Small business medium rebalancing\",CE$14,1)))*IF($C40=\"Resi discount\",1+CE$10,1),CD40*CE$8*IF(AND($A40=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B40=\"Small business\",CE$11,IF($B40=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CE$12,IF($D40=\"Small business medium rebalancing\",CE$14,1)))*IF($C40=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CF39*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A40=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B40=\"Small business\",CF$11,IF($B40=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CF$12,IF($D40=\"Small business medium rebalancing\",CF$14,1)))*IF($C40=\"Resi discount\",1+CF$10,1),CE40*CF$8*IF(AND($A40=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B40=\"Small business\",CF$11,IF($B40=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CF$12,IF($D40=\"Small business medium rebalancing\",CF$14,1)))*IF($C40=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CG39*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A40=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B40=\"Small business\",CG$11,IF($B40=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CG$12,IF($D40=\"Small business medium rebalancing\",CG$14,1)))*IF($C40=\"Resi discount\",1+CG$10,1),CF40*CG$8*IF(AND($A40=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B40=\"Small business\",CG$11,IF($B40=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CG$12,IF($D40=\"Small business medium rebalancing\",CG$14,1)))*IF($C40=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CH39*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A40=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B40=\"Small business\",CH$11,IF($B40=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CH$12,IF($D40=\"Small business medium rebalancing\",CH$14,1)))*IF($C40=\"Resi discount\",1+CH$10,1),CG40*CH$8*IF(AND($A40=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B40=\"Small business\",CH$11,IF($B40=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CH$12,IF($D40=\"Small business medium rebalancing\",CH$14,1)))*IF($C40=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CI39*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A40=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B40=\"Small business\",CI$11,IF($B40=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CI$12,IF($D40=\"Small business medium rebalancing\",CI$14,1)))*IF($C40=\"Resi discount\",1+CI$10,1),CH40*CI$8*IF(AND($A40=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B40=\"Small business\",CI$11,IF($B40=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CI$12,IF($D40=\"Small business medium rebalancing\",CI$14,1)))*IF($C40=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CJ39*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A40=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B40=\"Small business\",CJ$11,IF($B40=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CJ$12,IF($D40=\"Small business medium rebalancing\",CJ$14,1)))*IF($C40=\"Resi discount\",1+CJ$10,1),CI40*CJ$8*IF(AND($A40=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B40=\"Small business\",CJ$11,IF($B40=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CJ$12,IF($D40=\"Small business medium rebalancing\",CJ$14,1)))*IF($C40=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CK39*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A40=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B40=\"Small business\",CK$11,IF($B40=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CK$12,IF($D40=\"Small business medium rebalancing\",CK$14,1)))*IF($C40=\"Resi discount\",1+CK$10,1),CJ40*CK$8*IF(AND($A40=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B40=\"Small business\",CK$11,IF($B40=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CK$12,IF($D40=\"Small business medium rebalancing\",CK$14,1)))*IF($C40=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CL39*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A40=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B40=\"Small business\",CL$11,IF($B40=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CL$12,IF($D40=\"Small business medium rebalancing\",CL$14,1)))*IF($C40=\"Resi discount\",1+CL$10,1),CK40*CL$8*IF(AND($A40=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B40=\"Small business\",CL$11,IF($B40=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CL$12,IF($D40=\"Small business medium rebalancing\",CL$14,1)))*IF($C40=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CM39*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A40=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B40=\"Small business\",CM$11,IF($B40=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CM$12,IF($D40=\"Small business medium rebalancing\",CM$14,1)))*IF($C40=\"Resi discount\",1+CM$10,1),CL40*CM$8*IF(AND($A40=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B40=\"Small business\",CM$11,IF($B40=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CM$12,IF($D40=\"Small business medium rebalancing\",CM$14,1)))*IF($C40=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CN39*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A40=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B40=\"Small business\",CN$11,IF($B40=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CN$12,IF($D40=\"Small business medium rebalancing\",CN$14,1)))*IF($C40=\"Resi discount\",1+CN$10,1),CM40*CN$8*IF(AND($A40=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B40=\"Small business\",CN$11,IF($B40=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CN$12,IF($D40=\"Small business medium rebalancing\",CN$14,1)))*IF($C40=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CO39*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A40=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B40=\"Small business\",CO$11,IF($B40=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CO$12,IF($D40=\"Small business medium rebalancing\",CO$14,1)))*IF($C40=\"Resi discount\",1+CO$10,1),CN40*CO$8*IF(AND($A40=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B40=\"Small business\",CO$11,IF($B40=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CO$12,IF($D40=\"Small business medium rebalancing\",CO$14,1)))*IF($C40=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CP39*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A40=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B40=\"Small business\",CP$11,IF($B40=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CP$12,IF($D40=\"Small business medium rebalancing\",CP$14,1)))*IF($C40=\"Resi discount\",1+CP$10,1),CO40*CP$8*IF(AND($A40=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B40=\"Small business\",CP$11,IF($B40=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CP$12,IF($D40=\"Small business medium rebalancing\",CP$14,1)))*IF($C40=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E40=\"NAT56\",$E40=\"NAT75\")),CQ39*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E40,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A40=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B40=\"Small business\",CQ$11,IF($B40=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CQ$12,IF($D40=\"Small business medium rebalancing\",CQ$14,1)))*IF($C40=\"Resi discount\",1+CQ$10,1),CP40*CQ$8*IF(AND($A40=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B40=\"Small business\",CQ$11,IF($B40=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D40=\"Small business rebalancing\",CQ$12,IF($D40=\"Small business medium rebalancing\",CQ$14,1)))*IF($C40=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,"Small business",null,"Small business rebalancing",{"$f":"'Admin|Lists'!$B$29","v":"NAST12S"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),F40*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A41=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B41=\"Small business\",F$11,IF($B41=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",F$12,IF($D41=\"Small business medium rebalancing\",F$14,1)))*IF($C41=\"Resi discount\",1+F$10,1),E41*F$8*IF(AND($A41=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B41=\"Small business\",F$11,IF($B41=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",F$12,IF($D41=\"Small business medium rebalancing\",F$14,1)))*IF($C41=\"Resi discount\",1+F$10,1)))","v":150.48677403125311},{"$f":"IF(AND(G$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),G40*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A41=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B41=\"Small business\",G$11,IF($B41=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",G$12,IF($D41=\"Small business medium rebalancing\",G$14,1)))*IF($C41=\"Resi discount\",1+G$10,1),F41*G$8*IF(AND($A41=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B41=\"Small business\",G$11,IF($B41=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",G$12,IF($D41=\"Small business medium rebalancing\",G$14,1)))*IF($C41=\"Resi discount\",1+G$10,1)))","v":158.30031874274269},{"$f":"IF(AND(H$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),H40*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A41=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B41=\"Small business\",H$11,IF($B41=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",H$12,IF($D41=\"Small business medium rebalancing\",H$14,1)))*IF($C41=\"Resi discount\",1+H$10,1),G41*H$8*IF(AND($A41=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B41=\"Small business\",H$11,IF($B41=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",H$12,IF($D41=\"Small business medium rebalancing\",H$14,1)))*IF($C41=\"Resi discount\",1+H$10,1)))","v":166.73611548713549},{"$f":"IF(AND(I$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),I40*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A41=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B41=\"Small business\",I$11,IF($B41=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",I$12,IF($D41=\"Small business medium rebalancing\",I$14,1)))*IF($C41=\"Resi discount\",1+I$10,1),H41*I$8*IF(AND($A41=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B41=\"Small business\",I$11,IF($B41=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",I$12,IF($D41=\"Small business medium rebalancing\",I$14,1)))*IF($C41=\"Resi discount\",1+I$10,1)))","v":175.91214712607857},{"$f":"IF(AND(J$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),J40*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A41=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B41=\"Small business\",J$11,IF($B41=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",J$12,IF($D41=\"Small business medium rebalancing\",J$14,1)))*IF($C41=\"Resi discount\",1+J$10,1),I41*J$8*IF(AND($A41=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B41=\"Small business\",J$11,IF($B41=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",J$12,IF($D41=\"Small business medium rebalancing\",J$14,1)))*IF($C41=\"Resi discount\",1+J$10,1)))","v":184.10017741108496},{"$f":"IF(AND(K$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),K40*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A41=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B41=\"Small business\",K$11,IF($B41=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",K$12,IF($D41=\"Small business medium rebalancing\",K$14,1)))*IF($C41=\"Resi discount\",1+K$10,1),J41*K$8*IF(AND($A41=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B41=\"Small business\",K$11,IF($B41=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",K$12,IF($D41=\"Small business medium rebalancing\",K$14,1)))*IF($C41=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),L40*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A41=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B41=\"Small business\",L$11,IF($B41=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",L$12,IF($D41=\"Small business medium rebalancing\",L$14,1)))*IF($C41=\"Resi discount\",1+L$10,1),K41*L$8*IF(AND($A41=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B41=\"Small business\",L$11,IF($B41=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",L$12,IF($D41=\"Small business medium rebalancing\",L$14,1)))*IF($C41=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),M40*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A41=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B41=\"Small business\",M$11,IF($B41=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",M$12,IF($D41=\"Small business medium rebalancing\",M$14,1)))*IF($C41=\"Resi discount\",1+M$10,1),L41*M$8*IF(AND($A41=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B41=\"Small business\",M$11,IF($B41=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",M$12,IF($D41=\"Small business medium rebalancing\",M$14,1)))*IF($C41=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),N40*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A41=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B41=\"Small business\",N$11,IF($B41=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",N$12,IF($D41=\"Small business medium rebalancing\",N$14,1)))*IF($C41=\"Resi discount\",1+N$10,1),M41*N$8*IF(AND($A41=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B41=\"Small business\",N$11,IF($B41=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",N$12,IF($D41=\"Small business medium rebalancing\",N$14,1)))*IF($C41=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),O40*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A41=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B41=\"Small business\",O$11,IF($B41=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",O$12,IF($D41=\"Small business medium rebalancing\",O$14,1)))*IF($C41=\"Resi discount\",1+O$10,1),N41*O$8*IF(AND($A41=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B41=\"Small business\",O$11,IF($B41=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",O$12,IF($D41=\"Small business medium rebalancing\",O$14,1)))*IF($C41=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),P40*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A41=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B41=\"Small business\",P$11,IF($B41=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",P$12,IF($D41=\"Small business medium rebalancing\",P$14,1)))*IF($C41=\"Resi discount\",1+P$10,1),O41*P$8*IF(AND($A41=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B41=\"Small business\",P$11,IF($B41=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",P$12,IF($D41=\"Small business medium rebalancing\",P$14,1)))*IF($C41=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),Q40*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A41=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B41=\"Small business\",Q$11,IF($B41=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",Q$12,IF($D41=\"Small business medium rebalancing\",Q$14,1)))*IF($C41=\"Resi discount\",1+Q$10,1),P41*Q$8*IF(AND($A41=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B41=\"Small business\",Q$11,IF($B41=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",Q$12,IF($D41=\"Small business medium rebalancing\",Q$14,1)))*IF($C41=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),R40*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A41=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B41=\"Small business\",R$11,IF($B41=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",R$12,IF($D41=\"Small business medium rebalancing\",R$14,1)))*IF($C41=\"Resi discount\",1+R$10,1),Q41*R$8*IF(AND($A41=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B41=\"Small business\",R$11,IF($B41=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",R$12,IF($D41=\"Small business medium rebalancing\",R$14,1)))*IF($C41=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),S40*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A41=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B41=\"Small business\",S$11,IF($B41=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",S$12,IF($D41=\"Small business medium rebalancing\",S$14,1)))*IF($C41=\"Resi discount\",1+S$10,1),R41*S$8*IF(AND($A41=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B41=\"Small business\",S$11,IF($B41=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",S$12,IF($D41=\"Small business medium rebalancing\",S$14,1)))*IF($C41=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),T40*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A41=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B41=\"Small business\",T$11,IF($B41=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",T$12,IF($D41=\"Small business medium rebalancing\",T$14,1)))*IF($C41=\"Resi discount\",1+T$10,1),S41*T$8*IF(AND($A41=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B41=\"Small business\",T$11,IF($B41=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",T$12,IF($D41=\"Small business medium rebalancing\",T$14,1)))*IF($C41=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),U40*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A41=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B41=\"Small business\",U$11,IF($B41=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",U$12,IF($D41=\"Small business medium rebalancing\",U$14,1)))*IF($C41=\"Resi discount\",1+U$10,1),T41*U$8*IF(AND($A41=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B41=\"Small business\",U$11,IF($B41=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",U$12,IF($D41=\"Small business medium rebalancing\",U$14,1)))*IF($C41=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),V40*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A41=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B41=\"Small business\",V$11,IF($B41=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",V$12,IF($D41=\"Small business medium rebalancing\",V$14,1)))*IF($C41=\"Resi discount\",1+V$10,1),U41*V$8*IF(AND($A41=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B41=\"Small business\",V$11,IF($B41=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",V$12,IF($D41=\"Small business medium rebalancing\",V$14,1)))*IF($C41=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),W40*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A41=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B41=\"Small business\",W$11,IF($B41=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",W$12,IF($D41=\"Small business medium rebalancing\",W$14,1)))*IF($C41=\"Resi discount\",1+W$10,1),V41*W$8*IF(AND($A41=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B41=\"Small business\",W$11,IF($B41=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",W$12,IF($D41=\"Small business medium rebalancing\",W$14,1)))*IF($C41=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),X40*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A41=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B41=\"Small business\",X$11,IF($B41=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",X$12,IF($D41=\"Small business medium rebalancing\",X$14,1)))*IF($C41=\"Resi discount\",1+X$10,1),W41*X$8*IF(AND($A41=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B41=\"Small business\",X$11,IF($B41=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",X$12,IF($D41=\"Small business medium rebalancing\",X$14,1)))*IF($C41=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),Y40*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A41=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B41=\"Small business\",Y$11,IF($B41=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",Y$12,IF($D41=\"Small business medium rebalancing\",Y$14,1)))*IF($C41=\"Resi discount\",1+Y$10,1),X41*Y$8*IF(AND($A41=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B41=\"Small business\",Y$11,IF($B41=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",Y$12,IF($D41=\"Small business medium rebalancing\",Y$14,1)))*IF($C41=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),Z40*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A41=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B41=\"Small business\",Z$11,IF($B41=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",Z$12,IF($D41=\"Small business medium rebalancing\",Z$14,1)))*IF($C41=\"Resi discount\",1+Z$10,1),Y41*Z$8*IF(AND($A41=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B41=\"Small business\",Z$11,IF($B41=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",Z$12,IF($D41=\"Small business medium rebalancing\",Z$14,1)))*IF($C41=\"Resi discount\",1+Z$10,1)))","v":17.510986451050421},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AA40*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A41=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B41=\"Small business\",AA$11,IF($B41=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AA$12,IF($D41=\"Small business medium rebalancing\",AA$14,1)))*IF($C41=\"Resi discount\",1+AA$10,1),Z41*AA$8*IF(AND($A41=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B41=\"Small business\",AA$11,IF($B41=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AA$12,IF($D41=\"Small business medium rebalancing\",AA$14,1)))*IF($C41=\"Resi discount\",1+AA$10,1)))","v":17.919498595286147},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AB40*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A41=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B41=\"Small business\",AB$11,IF($B41=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AB$12,IF($D41=\"Small business medium rebalancing\",AB$14,1)))*IF($C41=\"Resi discount\",1+AB$10,1),AA41*AB$8*IF(AND($A41=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B41=\"Small business\",AB$11,IF($B41=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AB$12,IF($D41=\"Small business medium rebalancing\",AB$14,1)))*IF($C41=\"Resi discount\",1+AB$10,1)))","v":18.361232764618467},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AC40*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A41=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B41=\"Small business\",AC$11,IF($B41=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AC$12,IF($D41=\"Small business medium rebalancing\",AC$14,1)))*IF($C41=\"Resi discount\",1+AC$10,1),AB41*AC$8*IF(AND($A41=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B41=\"Small business\",AC$11,IF($B41=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AC$12,IF($D41=\"Small business medium rebalancing\",AC$14,1)))*IF($C41=\"Resi discount\",1+AC$10,1)))","v":18.847361191445849},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AD40*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A41=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B41=\"Small business\",AD$11,IF($B41=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AD$12,IF($D41=\"Small business medium rebalancing\",AD$14,1)))*IF($C41=\"Resi discount\",1+AD$10,1),AC41*AD$8*IF(AND($A41=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B41=\"Small business\",AD$11,IF($B41=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AD$12,IF($D41=\"Small business medium rebalancing\",AD$14,1)))*IF($C41=\"Resi discount\",1+AD$10,1)))","v":19.200656141141693},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AE40*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A41=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B41=\"Small business\",AE$11,IF($B41=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AE$12,IF($D41=\"Small business medium rebalancing\",AE$14,1)))*IF($C41=\"Resi discount\",1+AE$10,1),AD41*AE$8*IF(AND($A41=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B41=\"Small business\",AE$11,IF($B41=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AE$12,IF($D41=\"Small business medium rebalancing\",AE$14,1)))*IF($C41=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AF40*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A41=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B41=\"Small business\",AF$11,IF($B41=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AF$12,IF($D41=\"Small business medium rebalancing\",AF$14,1)))*IF($C41=\"Resi discount\",1+AF$10,1),AE41*AF$8*IF(AND($A41=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B41=\"Small business\",AF$11,IF($B41=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AF$12,IF($D41=\"Small business medium rebalancing\",AF$14,1)))*IF($C41=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AG40*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A41=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B41=\"Small business\",AG$11,IF($B41=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AG$12,IF($D41=\"Small business medium rebalancing\",AG$14,1)))*IF($C41=\"Resi discount\",1+AG$10,1),AF41*AG$8*IF(AND($A41=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B41=\"Small business\",AG$11,IF($B41=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AG$12,IF($D41=\"Small business medium rebalancing\",AG$14,1)))*IF($C41=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AH40*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A41=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B41=\"Small business\",AH$11,IF($B41=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AH$12,IF($D41=\"Small business medium rebalancing\",AH$14,1)))*IF($C41=\"Resi discount\",1+AH$10,1),AG41*AH$8*IF(AND($A41=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B41=\"Small business\",AH$11,IF($B41=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AH$12,IF($D41=\"Small business medium rebalancing\",AH$14,1)))*IF($C41=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AI40*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A41=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B41=\"Small business\",AI$11,IF($B41=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AI$12,IF($D41=\"Small business medium rebalancing\",AI$14,1)))*IF($C41=\"Resi discount\",1+AI$10,1),AH41*AI$8*IF(AND($A41=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B41=\"Small business\",AI$11,IF($B41=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AI$12,IF($D41=\"Small business medium rebalancing\",AI$14,1)))*IF($C41=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AJ40*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A41=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B41=\"Small business\",AJ$11,IF($B41=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AJ$12,IF($D41=\"Small business medium rebalancing\",AJ$14,1)))*IF($C41=\"Resi discount\",1+AJ$10,1),AI41*AJ$8*IF(AND($A41=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B41=\"Small business\",AJ$11,IF($B41=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AJ$12,IF($D41=\"Small business medium rebalancing\",AJ$14,1)))*IF($C41=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AK40*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A41=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B41=\"Small business\",AK$11,IF($B41=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AK$12,IF($D41=\"Small business medium rebalancing\",AK$14,1)))*IF($C41=\"Resi discount\",1+AK$10,1),AJ41*AK$8*IF(AND($A41=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B41=\"Small business\",AK$11,IF($B41=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AK$12,IF($D41=\"Small business medium rebalancing\",AK$14,1)))*IF($C41=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AL40*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A41=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B41=\"Small business\",AL$11,IF($B41=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AL$12,IF($D41=\"Small business medium rebalancing\",AL$14,1)))*IF($C41=\"Resi discount\",1+AL$10,1),AK41*AL$8*IF(AND($A41=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B41=\"Small business\",AL$11,IF($B41=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AL$12,IF($D41=\"Small business medium rebalancing\",AL$14,1)))*IF($C41=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AM40*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A41=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B41=\"Small business\",AM$11,IF($B41=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AM$12,IF($D41=\"Small business medium rebalancing\",AM$14,1)))*IF($C41=\"Resi discount\",1+AM$10,1),AL41*AM$8*IF(AND($A41=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B41=\"Small business\",AM$11,IF($B41=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AM$12,IF($D41=\"Small business medium rebalancing\",AM$14,1)))*IF($C41=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AN40*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A41=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B41=\"Small business\",AN$11,IF($B41=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AN$12,IF($D41=\"Small business medium rebalancing\",AN$14,1)))*IF($C41=\"Resi discount\",1+AN$10,1),AM41*AN$8*IF(AND($A41=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B41=\"Small business\",AN$11,IF($B41=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AN$12,IF($D41=\"Small business medium rebalancing\",AN$14,1)))*IF($C41=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AO40*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A41=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B41=\"Small business\",AO$11,IF($B41=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AO$12,IF($D41=\"Small business medium rebalancing\",AO$14,1)))*IF($C41=\"Resi discount\",1+AO$10,1),AN41*AO$8*IF(AND($A41=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B41=\"Small business\",AO$11,IF($B41=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AO$12,IF($D41=\"Small business medium rebalancing\",AO$14,1)))*IF($C41=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AP40*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A41=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B41=\"Small business\",AP$11,IF($B41=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AP$12,IF($D41=\"Small business medium rebalancing\",AP$14,1)))*IF($C41=\"Resi discount\",1+AP$10,1),AO41*AP$8*IF(AND($A41=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B41=\"Small business\",AP$11,IF($B41=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AP$12,IF($D41=\"Small business medium rebalancing\",AP$14,1)))*IF($C41=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AQ40*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A41=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B41=\"Small business\",AQ$11,IF($B41=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AQ$12,IF($D41=\"Small business medium rebalancing\",AQ$14,1)))*IF($C41=\"Resi discount\",1+AQ$10,1),AP41*AQ$8*IF(AND($A41=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B41=\"Small business\",AQ$11,IF($B41=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AQ$12,IF($D41=\"Small business medium rebalancing\",AQ$14,1)))*IF($C41=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AR40*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A41=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B41=\"Small business\",AR$11,IF($B41=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AR$12,IF($D41=\"Small business medium rebalancing\",AR$14,1)))*IF($C41=\"Resi discount\",1+AR$10,1),AQ41*AR$8*IF(AND($A41=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B41=\"Small business\",AR$11,IF($B41=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AR$12,IF($D41=\"Small business medium rebalancing\",AR$14,1)))*IF($C41=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AS40*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A41=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B41=\"Small business\",AS$11,IF($B41=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AS$12,IF($D41=\"Small business medium rebalancing\",AS$14,1)))*IF($C41=\"Resi discount\",1+AS$10,1),AR41*AS$8*IF(AND($A41=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B41=\"Small business\",AS$11,IF($B41=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AS$12,IF($D41=\"Small business medium rebalancing\",AS$14,1)))*IF($C41=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AT40*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A41=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B41=\"Small business\",AT$11,IF($B41=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AT$12,IF($D41=\"Small business medium rebalancing\",AT$14,1)))*IF($C41=\"Resi discount\",1+AT$10,1),AS41*AT$8*IF(AND($A41=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B41=\"Small business\",AT$11,IF($B41=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AT$12,IF($D41=\"Small business medium rebalancing\",AT$14,1)))*IF($C41=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AU40*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A41=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B41=\"Small business\",AU$11,IF($B41=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AU$12,IF($D41=\"Small business medium rebalancing\",AU$14,1)))*IF($C41=\"Resi discount\",1+AU$10,1),AT41*AU$8*IF(AND($A41=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B41=\"Small business\",AU$11,IF($B41=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AU$12,IF($D41=\"Small business medium rebalancing\",AU$14,1)))*IF($C41=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AV40*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A41=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B41=\"Small business\",AV$11,IF($B41=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AV$12,IF($D41=\"Small business medium rebalancing\",AV$14,1)))*IF($C41=\"Resi discount\",1+AV$10,1),AU41*AV$8*IF(AND($A41=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B41=\"Small business\",AV$11,IF($B41=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AV$12,IF($D41=\"Small business medium rebalancing\",AV$14,1)))*IF($C41=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AW40*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A41=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B41=\"Small business\",AW$11,IF($B41=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AW$12,IF($D41=\"Small business medium rebalancing\",AW$14,1)))*IF($C41=\"Resi discount\",1+AW$10,1),AV41*AW$8*IF(AND($A41=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B41=\"Small business\",AW$11,IF($B41=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AW$12,IF($D41=\"Small business medium rebalancing\",AW$14,1)))*IF($C41=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AX40*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A41=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B41=\"Small business\",AX$11,IF($B41=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AX$12,IF($D41=\"Small business medium rebalancing\",AX$14,1)))*IF($C41=\"Resi discount\",1+AX$10,1),AW41*AX$8*IF(AND($A41=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B41=\"Small business\",AX$11,IF($B41=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AX$12,IF($D41=\"Small business medium rebalancing\",AX$14,1)))*IF($C41=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AY40*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A41=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B41=\"Small business\",AY$11,IF($B41=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AY$12,IF($D41=\"Small business medium rebalancing\",AY$14,1)))*IF($C41=\"Resi discount\",1+AY$10,1),AX41*AY$8*IF(AND($A41=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B41=\"Small business\",AY$11,IF($B41=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AY$12,IF($D41=\"Small business medium rebalancing\",AY$14,1)))*IF($C41=\"Resi discount\",1+AY$10,1)))","v":3.8640942874423594},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),AZ40*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A41=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B41=\"Small business\",AZ$11,IF($B41=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AZ$12,IF($D41=\"Small business medium rebalancing\",AZ$14,1)))*IF($C41=\"Resi discount\",1+AZ$10,1),AY41*AZ$8*IF(AND($A41=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B41=\"Small business\",AZ$11,IF($B41=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",AZ$12,IF($D41=\"Small business medium rebalancing\",AZ$14,1)))*IF($C41=\"Resi discount\",1+AZ$10,1)))","v":3.9542393770582218},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BA40*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A41=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B41=\"Small business\",BA$11,IF($B41=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BA$12,IF($D41=\"Small business medium rebalancing\",BA$14,1)))*IF($C41=\"Resi discount\",1+BA$10,1),AZ41*BA$8*IF(AND($A41=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B41=\"Small business\",BA$11,IF($B41=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BA$12,IF($D41=\"Small business medium rebalancing\",BA$14,1)))*IF($C41=\"Resi discount\",1+BA$10,1)))","v":4.0517154664296884},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BB40*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A41=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B41=\"Small business\",BB$11,IF($B41=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BB$12,IF($D41=\"Small business medium rebalancing\",BB$14,1)))*IF($C41=\"Resi discount\",1+BB$10,1),BA41*BB$8*IF(AND($A41=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B41=\"Small business\",BB$11,IF($B41=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BB$12,IF($D41=\"Small business medium rebalancing\",BB$14,1)))*IF($C41=\"Resi discount\",1+BB$10,1)))","v":4.1589878969302747},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BC40*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A41=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B41=\"Small business\",BC$11,IF($B41=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BC$12,IF($D41=\"Small business medium rebalancing\",BC$14,1)))*IF($C41=\"Resi discount\",1+BC$10,1),BB41*BC$8*IF(AND($A41=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B41=\"Small business\",BC$11,IF($B41=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BC$12,IF($D41=\"Small business medium rebalancing\",BC$14,1)))*IF($C41=\"Resi discount\",1+BC$10,1)))","v":4.2369483819502411},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BD40*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A41=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B41=\"Small business\",BD$11,IF($B41=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BD$12,IF($D41=\"Small business medium rebalancing\",BD$14,1)))*IF($C41=\"Resi discount\",1+BD$10,1),BC41*BD$8*IF(AND($A41=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B41=\"Small business\",BD$11,IF($B41=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BD$12,IF($D41=\"Small business medium rebalancing\",BD$14,1)))*IF($C41=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BE40*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A41=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B41=\"Small business\",BE$11,IF($B41=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BE$12,IF($D41=\"Small business medium rebalancing\",BE$14,1)))*IF($C41=\"Resi discount\",1+BE$10,1),BD41*BE$8*IF(AND($A41=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B41=\"Small business\",BE$11,IF($B41=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BE$12,IF($D41=\"Small business medium rebalancing\",BE$14,1)))*IF($C41=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BF40*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A41=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B41=\"Small business\",BF$11,IF($B41=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BF$12,IF($D41=\"Small business medium rebalancing\",BF$14,1)))*IF($C41=\"Resi discount\",1+BF$10,1),BE41*BF$8*IF(AND($A41=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B41=\"Small business\",BF$11,IF($B41=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BF$12,IF($D41=\"Small business medium rebalancing\",BF$14,1)))*IF($C41=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BG40*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A41=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B41=\"Small business\",BG$11,IF($B41=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BG$12,IF($D41=\"Small business medium rebalancing\",BG$14,1)))*IF($C41=\"Resi discount\",1+BG$10,1),BF41*BG$8*IF(AND($A41=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B41=\"Small business\",BG$11,IF($B41=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BG$12,IF($D41=\"Small business medium rebalancing\",BG$14,1)))*IF($C41=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BH40*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A41=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B41=\"Small business\",BH$11,IF($B41=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BH$12,IF($D41=\"Small business medium rebalancing\",BH$14,1)))*IF($C41=\"Resi discount\",1+BH$10,1),BG41*BH$8*IF(AND($A41=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B41=\"Small business\",BH$11,IF($B41=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BH$12,IF($D41=\"Small business medium rebalancing\",BH$14,1)))*IF($C41=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BI40*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A41=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B41=\"Small business\",BI$11,IF($B41=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BI$12,IF($D41=\"Small business medium rebalancing\",BI$14,1)))*IF($C41=\"Resi discount\",1+BI$10,1),BH41*BI$8*IF(AND($A41=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B41=\"Small business\",BI$11,IF($B41=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BI$12,IF($D41=\"Small business medium rebalancing\",BI$14,1)))*IF($C41=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BJ40*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A41=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B41=\"Small business\",BJ$11,IF($B41=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BJ$12,IF($D41=\"Small business medium rebalancing\",BJ$14,1)))*IF($C41=\"Resi discount\",1+BJ$10,1),BI41*BJ$8*IF(AND($A41=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B41=\"Small business\",BJ$11,IF($B41=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BJ$12,IF($D41=\"Small business medium rebalancing\",BJ$14,1)))*IF($C41=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BK40*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A41=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B41=\"Small business\",BK$11,IF($B41=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BK$12,IF($D41=\"Small business medium rebalancing\",BK$14,1)))*IF($C41=\"Resi discount\",1+BK$10,1),BJ41*BK$8*IF(AND($A41=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B41=\"Small business\",BK$11,IF($B41=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BK$12,IF($D41=\"Small business medium rebalancing\",BK$14,1)))*IF($C41=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BL40*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A41=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B41=\"Small business\",BL$11,IF($B41=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BL$12,IF($D41=\"Small business medium rebalancing\",BL$14,1)))*IF($C41=\"Resi discount\",1+BL$10,1),BK41*BL$8*IF(AND($A41=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B41=\"Small business\",BL$11,IF($B41=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BL$12,IF($D41=\"Small business medium rebalancing\",BL$14,1)))*IF($C41=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BM40*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A41=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B41=\"Small business\",BM$11,IF($B41=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BM$12,IF($D41=\"Small business medium rebalancing\",BM$14,1)))*IF($C41=\"Resi discount\",1+BM$10,1),BL41*BM$8*IF(AND($A41=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B41=\"Small business\",BM$11,IF($B41=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BM$12,IF($D41=\"Small business medium rebalancing\",BM$14,1)))*IF($C41=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BN40*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A41=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B41=\"Small business\",BN$11,IF($B41=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BN$12,IF($D41=\"Small business medium rebalancing\",BN$14,1)))*IF($C41=\"Resi discount\",1+BN$10,1),BM41*BN$8*IF(AND($A41=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B41=\"Small business\",BN$11,IF($B41=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BN$12,IF($D41=\"Small business medium rebalancing\",BN$14,1)))*IF($C41=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BO40*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A41=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B41=\"Small business\",BO$11,IF($B41=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BO$12,IF($D41=\"Small business medium rebalancing\",BO$14,1)))*IF($C41=\"Resi discount\",1+BO$10,1),BN41*BO$8*IF(AND($A41=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B41=\"Small business\",BO$11,IF($B41=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BO$12,IF($D41=\"Small business medium rebalancing\",BO$14,1)))*IF($C41=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BP40*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A41=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B41=\"Small business\",BP$11,IF($B41=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BP$12,IF($D41=\"Small business medium rebalancing\",BP$14,1)))*IF($C41=\"Resi discount\",1+BP$10,1),BO41*BP$8*IF(AND($A41=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B41=\"Small business\",BP$11,IF($B41=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BP$12,IF($D41=\"Small business medium rebalancing\",BP$14,1)))*IF($C41=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BQ40*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A41=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B41=\"Small business\",BQ$11,IF($B41=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BQ$12,IF($D41=\"Small business medium rebalancing\",BQ$14,1)))*IF($C41=\"Resi discount\",1+BQ$10,1),BP41*BQ$8*IF(AND($A41=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B41=\"Small business\",BQ$11,IF($B41=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BQ$12,IF($D41=\"Small business medium rebalancing\",BQ$14,1)))*IF($C41=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BR40*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A41=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B41=\"Small business\",BR$11,IF($B41=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BR$12,IF($D41=\"Small business medium rebalancing\",BR$14,1)))*IF($C41=\"Resi discount\",1+BR$10,1),BQ41*BR$8*IF(AND($A41=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B41=\"Small business\",BR$11,IF($B41=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BR$12,IF($D41=\"Small business medium rebalancing\",BR$14,1)))*IF($C41=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BS40*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A41=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B41=\"Small business\",BS$11,IF($B41=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BS$12,IF($D41=\"Small business medium rebalancing\",BS$14,1)))*IF($C41=\"Resi discount\",1+BS$10,1),BR41*BS$8*IF(AND($A41=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B41=\"Small business\",BS$11,IF($B41=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BS$12,IF($D41=\"Small business medium rebalancing\",BS$14,1)))*IF($C41=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BT40*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A41=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B41=\"Small business\",BT$11,IF($B41=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BT$12,IF($D41=\"Small business medium rebalancing\",BT$14,1)))*IF($C41=\"Resi discount\",1+BT$10,1),BS41*BT$8*IF(AND($A41=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B41=\"Small business\",BT$11,IF($B41=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BT$12,IF($D41=\"Small business medium rebalancing\",BT$14,1)))*IF($C41=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BU40*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A41=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B41=\"Small business\",BU$11,IF($B41=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BU$12,IF($D41=\"Small business medium rebalancing\",BU$14,1)))*IF($C41=\"Resi discount\",1+BU$10,1),BT41*BU$8*IF(AND($A41=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B41=\"Small business\",BU$11,IF($B41=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BU$12,IF($D41=\"Small business medium rebalancing\",BU$14,1)))*IF($C41=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BV40*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A41=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B41=\"Small business\",BV$11,IF($B41=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BV$12,IF($D41=\"Small business medium rebalancing\",BV$14,1)))*IF($C41=\"Resi discount\",1+BV$10,1),BU41*BV$8*IF(AND($A41=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B41=\"Small business\",BV$11,IF($B41=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BV$12,IF($D41=\"Small business medium rebalancing\",BV$14,1)))*IF($C41=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BW40*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A41=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B41=\"Small business\",BW$11,IF($B41=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BW$12,IF($D41=\"Small business medium rebalancing\",BW$14,1)))*IF($C41=\"Resi discount\",1+BW$10,1),BV41*BW$8*IF(AND($A41=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B41=\"Small business\",BW$11,IF($B41=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BW$12,IF($D41=\"Small business medium rebalancing\",BW$14,1)))*IF($C41=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BX40*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A41=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B41=\"Small business\",BX$11,IF($B41=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BX$12,IF($D41=\"Small business medium rebalancing\",BX$14,1)))*IF($C41=\"Resi discount\",1+BX$10,1),BW41*BX$8*IF(AND($A41=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B41=\"Small business\",BX$11,IF($B41=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BX$12,IF($D41=\"Small business medium rebalancing\",BX$14,1)))*IF($C41=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BY40*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A41=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B41=\"Small business\",BY$11,IF($B41=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BY$12,IF($D41=\"Small business medium rebalancing\",BY$14,1)))*IF($C41=\"Resi discount\",1+BY$10,1),BX41*BY$8*IF(AND($A41=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B41=\"Small business\",BY$11,IF($B41=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BY$12,IF($D41=\"Small business medium rebalancing\",BY$14,1)))*IF($C41=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),BZ40*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A41=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B41=\"Small business\",BZ$11,IF($B41=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BZ$12,IF($D41=\"Small business medium rebalancing\",BZ$14,1)))*IF($C41=\"Resi discount\",1+BZ$10,1),BY41*BZ$8*IF(AND($A41=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B41=\"Small business\",BZ$11,IF($B41=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",BZ$12,IF($D41=\"Small business medium rebalancing\",BZ$14,1)))*IF($C41=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CA40*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A41=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B41=\"Small business\",CA$11,IF($B41=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CA$12,IF($D41=\"Small business medium rebalancing\",CA$14,1)))*IF($C41=\"Resi discount\",1+CA$10,1),BZ41*CA$8*IF(AND($A41=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B41=\"Small business\",CA$11,IF($B41=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CA$12,IF($D41=\"Small business medium rebalancing\",CA$14,1)))*IF($C41=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CB40*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A41=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B41=\"Small business\",CB$11,IF($B41=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CB$12,IF($D41=\"Small business medium rebalancing\",CB$14,1)))*IF($C41=\"Resi discount\",1+CB$10,1),CA41*CB$8*IF(AND($A41=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B41=\"Small business\",CB$11,IF($B41=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CB$12,IF($D41=\"Small business medium rebalancing\",CB$14,1)))*IF($C41=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CC40*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A41=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B41=\"Small business\",CC$11,IF($B41=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CC$12,IF($D41=\"Small business medium rebalancing\",CC$14,1)))*IF($C41=\"Resi discount\",1+CC$10,1),CB41*CC$8*IF(AND($A41=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B41=\"Small business\",CC$11,IF($B41=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CC$12,IF($D41=\"Small business medium rebalancing\",CC$14,1)))*IF($C41=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CD40*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A41=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B41=\"Small business\",CD$11,IF($B41=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CD$12,IF($D41=\"Small business medium rebalancing\",CD$14,1)))*IF($C41=\"Resi discount\",1+CD$10,1),CC41*CD$8*IF(AND($A41=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B41=\"Small business\",CD$11,IF($B41=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CD$12,IF($D41=\"Small business medium rebalancing\",CD$14,1)))*IF($C41=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CE40*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A41=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B41=\"Small business\",CE$11,IF($B41=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CE$12,IF($D41=\"Small business medium rebalancing\",CE$14,1)))*IF($C41=\"Resi discount\",1+CE$10,1),CD41*CE$8*IF(AND($A41=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B41=\"Small business\",CE$11,IF($B41=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CE$12,IF($D41=\"Small business medium rebalancing\",CE$14,1)))*IF($C41=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CF40*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A41=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B41=\"Small business\",CF$11,IF($B41=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CF$12,IF($D41=\"Small business medium rebalancing\",CF$14,1)))*IF($C41=\"Resi discount\",1+CF$10,1),CE41*CF$8*IF(AND($A41=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B41=\"Small business\",CF$11,IF($B41=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CF$12,IF($D41=\"Small business medium rebalancing\",CF$14,1)))*IF($C41=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CG40*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A41=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B41=\"Small business\",CG$11,IF($B41=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CG$12,IF($D41=\"Small business medium rebalancing\",CG$14,1)))*IF($C41=\"Resi discount\",1+CG$10,1),CF41*CG$8*IF(AND($A41=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B41=\"Small business\",CG$11,IF($B41=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CG$12,IF($D41=\"Small business medium rebalancing\",CG$14,1)))*IF($C41=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CH40*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A41=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B41=\"Small business\",CH$11,IF($B41=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CH$12,IF($D41=\"Small business medium rebalancing\",CH$14,1)))*IF($C41=\"Resi discount\",1+CH$10,1),CG41*CH$8*IF(AND($A41=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B41=\"Small business\",CH$11,IF($B41=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CH$12,IF($D41=\"Small business medium rebalancing\",CH$14,1)))*IF($C41=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CI40*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A41=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B41=\"Small business\",CI$11,IF($B41=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CI$12,IF($D41=\"Small business medium rebalancing\",CI$14,1)))*IF($C41=\"Resi discount\",1+CI$10,1),CH41*CI$8*IF(AND($A41=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B41=\"Small business\",CI$11,IF($B41=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CI$12,IF($D41=\"Small business medium rebalancing\",CI$14,1)))*IF($C41=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CJ40*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A41=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B41=\"Small business\",CJ$11,IF($B41=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CJ$12,IF($D41=\"Small business medium rebalancing\",CJ$14,1)))*IF($C41=\"Resi discount\",1+CJ$10,1),CI41*CJ$8*IF(AND($A41=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B41=\"Small business\",CJ$11,IF($B41=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CJ$12,IF($D41=\"Small business medium rebalancing\",CJ$14,1)))*IF($C41=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CK40*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A41=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B41=\"Small business\",CK$11,IF($B41=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CK$12,IF($D41=\"Small business medium rebalancing\",CK$14,1)))*IF($C41=\"Resi discount\",1+CK$10,1),CJ41*CK$8*IF(AND($A41=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B41=\"Small business\",CK$11,IF($B41=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CK$12,IF($D41=\"Small business medium rebalancing\",CK$14,1)))*IF($C41=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CL40*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A41=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B41=\"Small business\",CL$11,IF($B41=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CL$12,IF($D41=\"Small business medium rebalancing\",CL$14,1)))*IF($C41=\"Resi discount\",1+CL$10,1),CK41*CL$8*IF(AND($A41=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B41=\"Small business\",CL$11,IF($B41=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CL$12,IF($D41=\"Small business medium rebalancing\",CL$14,1)))*IF($C41=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CM40*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A41=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B41=\"Small business\",CM$11,IF($B41=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CM$12,IF($D41=\"Small business medium rebalancing\",CM$14,1)))*IF($C41=\"Resi discount\",1+CM$10,1),CL41*CM$8*IF(AND($A41=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B41=\"Small business\",CM$11,IF($B41=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CM$12,IF($D41=\"Small business medium rebalancing\",CM$14,1)))*IF($C41=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CN40*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A41=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B41=\"Small business\",CN$11,IF($B41=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CN$12,IF($D41=\"Small business medium rebalancing\",CN$14,1)))*IF($C41=\"Resi discount\",1+CN$10,1),CM41*CN$8*IF(AND($A41=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B41=\"Small business\",CN$11,IF($B41=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CN$12,IF($D41=\"Small business medium rebalancing\",CN$14,1)))*IF($C41=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CO40*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A41=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B41=\"Small business\",CO$11,IF($B41=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CO$12,IF($D41=\"Small business medium rebalancing\",CO$14,1)))*IF($C41=\"Resi discount\",1+CO$10,1),CN41*CO$8*IF(AND($A41=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B41=\"Small business\",CO$11,IF($B41=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CO$12,IF($D41=\"Small business medium rebalancing\",CO$14,1)))*IF($C41=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CP40*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A41=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B41=\"Small business\",CP$11,IF($B41=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CP$12,IF($D41=\"Small business medium rebalancing\",CP$14,1)))*IF($C41=\"Resi discount\",1+CP$10,1),CO41*CP$8*IF(AND($A41=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B41=\"Small business\",CP$11,IF($B41=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CP$12,IF($D41=\"Small business medium rebalancing\",CP$14,1)))*IF($C41=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E41=\"NAT56\",$E41=\"NAT75\")),CQ40*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E41,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A41=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B41=\"Small business\",CQ$11,IF($B41=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CQ$12,IF($D41=\"Small business medium rebalancing\",CQ$14,1)))*IF($C41=\"Resi discount\",1+CQ$10,1),CP41*CQ$8*IF(AND($A41=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B41=\"Small business\",CQ$11,IF($B41=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D41=\"Small business rebalancing\",CQ$12,IF($D41=\"Small business medium rebalancing\",CQ$14,1)))*IF($C41=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,"Small business",null,"Small business rebalancing",{"$f":"'Admin|Lists'!$B$30","v":"NASN12"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),F41*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A42=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B42=\"Small business\",F$11,IF($B42=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",F$12,IF($D42=\"Small business medium rebalancing\",F$14,1)))*IF($C42=\"Resi discount\",1+F$10,1),E42*F$8*IF(AND($A42=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B42=\"Small business\",F$11,IF($B42=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",F$12,IF($D42=\"Small business medium rebalancing\",F$14,1)))*IF($C42=\"Resi discount\",1+F$10,1)))","v":150.48677403125311},{"$f":"IF(AND(G$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),G41*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A42=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B42=\"Small business\",G$11,IF($B42=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",G$12,IF($D42=\"Small business medium rebalancing\",G$14,1)))*IF($C42=\"Resi discount\",1+G$10,1),F42*G$8*IF(AND($A42=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B42=\"Small business\",G$11,IF($B42=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",G$12,IF($D42=\"Small business medium rebalancing\",G$14,1)))*IF($C42=\"Resi discount\",1+G$10,1)))","v":158.30031874274269},{"$f":"IF(AND(H$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),H41*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A42=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B42=\"Small business\",H$11,IF($B42=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",H$12,IF($D42=\"Small business medium rebalancing\",H$14,1)))*IF($C42=\"Resi discount\",1+H$10,1),G42*H$8*IF(AND($A42=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B42=\"Small business\",H$11,IF($B42=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",H$12,IF($D42=\"Small business medium rebalancing\",H$14,1)))*IF($C42=\"Resi discount\",1+H$10,1)))","v":166.73611548713549},{"$f":"IF(AND(I$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),I41*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A42=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B42=\"Small business\",I$11,IF($B42=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",I$12,IF($D42=\"Small business medium rebalancing\",I$14,1)))*IF($C42=\"Resi discount\",1+I$10,1),H42*I$8*IF(AND($A42=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B42=\"Small business\",I$11,IF($B42=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",I$12,IF($D42=\"Small business medium rebalancing\",I$14,1)))*IF($C42=\"Resi discount\",1+I$10,1)))","v":175.91214712607857},{"$f":"IF(AND(J$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),J41*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A42=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B42=\"Small business\",J$11,IF($B42=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",J$12,IF($D42=\"Small business medium rebalancing\",J$14,1)))*IF($C42=\"Resi discount\",1+J$10,1),I42*J$8*IF(AND($A42=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B42=\"Small business\",J$11,IF($B42=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",J$12,IF($D42=\"Small business medium rebalancing\",J$14,1)))*IF($C42=\"Resi discount\",1+J$10,1)))","v":184.10017741108496},{"$f":"IF(AND(K$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),K41*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A42=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B42=\"Small business\",K$11,IF($B42=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",K$12,IF($D42=\"Small business medium rebalancing\",K$14,1)))*IF($C42=\"Resi discount\",1+K$10,1),J42*K$8*IF(AND($A42=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B42=\"Small business\",K$11,IF($B42=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",K$12,IF($D42=\"Small business medium rebalancing\",K$14,1)))*IF($C42=\"Resi discount\",1+K$10,1)))","v":13.492389029476781},{"$f":"IF(AND(L$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),L41*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A42=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B42=\"Small business\",L$11,IF($B42=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",L$12,IF($D42=\"Small business medium rebalancing\",L$14,1)))*IF($C42=\"Resi discount\",1+L$10,1),K42*L$8*IF(AND($A42=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B42=\"Small business\",L$11,IF($B42=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",L$12,IF($D42=\"Small business medium rebalancing\",L$14,1)))*IF($C42=\"Resi discount\",1+L$10,1)))","v":13.807151695115387},{"$f":"IF(AND(M$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),M41*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A42=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B42=\"Small business\",M$11,IF($B42=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",M$12,IF($D42=\"Small business medium rebalancing\",M$14,1)))*IF($C42=\"Resi discount\",1+M$10,1),L42*M$8*IF(AND($A42=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B42=\"Small business\",M$11,IF($B42=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",M$12,IF($D42=\"Small business medium rebalancing\",M$14,1)))*IF($C42=\"Resi discount\",1+M$10,1)))","v":14.147512261146602},{"$f":"IF(AND(N$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),N41*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A42=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B42=\"Small business\",N$11,IF($B42=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",N$12,IF($D42=\"Small business medium rebalancing\",N$14,1)))*IF($C42=\"Resi discount\",1+N$10,1),M42*N$8*IF(AND($A42=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B42=\"Small business\",N$11,IF($B42=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",N$12,IF($D42=\"Small business medium rebalancing\",N$14,1)))*IF($C42=\"Resi discount\",1+N$10,1)))","v":14.522079043627841},{"$f":"IF(AND(O$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),O41*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A42=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B42=\"Small business\",O$11,IF($B42=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",O$12,IF($D42=\"Small business medium rebalancing\",O$14,1)))*IF($C42=\"Resi discount\",1+O$10,1),N42*O$8*IF(AND($A42=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B42=\"Small business\",O$11,IF($B42=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",O$12,IF($D42=\"Small business medium rebalancing\",O$14,1)))*IF($C42=\"Resi discount\",1+O$10,1)))","v":14.79429631229918},{"$f":"IF(AND(P$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),P41*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A42=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B42=\"Small business\",P$11,IF($B42=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",P$12,IF($D42=\"Small business medium rebalancing\",P$14,1)))*IF($C42=\"Resi discount\",1+P$10,1),O42*P$8*IF(AND($A42=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B42=\"Small business\",P$11,IF($B42=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",P$12,IF($D42=\"Small business medium rebalancing\",P$14,1)))*IF($C42=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),Q41*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A42=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B42=\"Small business\",Q$11,IF($B42=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",Q$12,IF($D42=\"Small business medium rebalancing\",Q$14,1)))*IF($C42=\"Resi discount\",1+Q$10,1),P42*Q$8*IF(AND($A42=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B42=\"Small business\",Q$11,IF($B42=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",Q$12,IF($D42=\"Small business medium rebalancing\",Q$14,1)))*IF($C42=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),R41*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A42=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B42=\"Small business\",R$11,IF($B42=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",R$12,IF($D42=\"Small business medium rebalancing\",R$14,1)))*IF($C42=\"Resi discount\",1+R$10,1),Q42*R$8*IF(AND($A42=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B42=\"Small business\",R$11,IF($B42=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",R$12,IF($D42=\"Small business medium rebalancing\",R$14,1)))*IF($C42=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),S41*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A42=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B42=\"Small business\",S$11,IF($B42=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",S$12,IF($D42=\"Small business medium rebalancing\",S$14,1)))*IF($C42=\"Resi discount\",1+S$10,1),R42*S$8*IF(AND($A42=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B42=\"Small business\",S$11,IF($B42=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",S$12,IF($D42=\"Small business medium rebalancing\",S$14,1)))*IF($C42=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),T41*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A42=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B42=\"Small business\",T$11,IF($B42=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",T$12,IF($D42=\"Small business medium rebalancing\",T$14,1)))*IF($C42=\"Resi discount\",1+T$10,1),S42*T$8*IF(AND($A42=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B42=\"Small business\",T$11,IF($B42=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",T$12,IF($D42=\"Small business medium rebalancing\",T$14,1)))*IF($C42=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),U41*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A42=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B42=\"Small business\",U$11,IF($B42=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",U$12,IF($D42=\"Small business medium rebalancing\",U$14,1)))*IF($C42=\"Resi discount\",1+U$10,1),T42*U$8*IF(AND($A42=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B42=\"Small business\",U$11,IF($B42=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",U$12,IF($D42=\"Small business medium rebalancing\",U$14,1)))*IF($C42=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),V41*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A42=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B42=\"Small business\",V$11,IF($B42=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",V$12,IF($D42=\"Small business medium rebalancing\",V$14,1)))*IF($C42=\"Resi discount\",1+V$10,1),U42*V$8*IF(AND($A42=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B42=\"Small business\",V$11,IF($B42=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",V$12,IF($D42=\"Small business medium rebalancing\",V$14,1)))*IF($C42=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),W41*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A42=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B42=\"Small business\",W$11,IF($B42=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",W$12,IF($D42=\"Small business medium rebalancing\",W$14,1)))*IF($C42=\"Resi discount\",1+W$10,1),V42*W$8*IF(AND($A42=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B42=\"Small business\",W$11,IF($B42=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",W$12,IF($D42=\"Small business medium rebalancing\",W$14,1)))*IF($C42=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),X41*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A42=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B42=\"Small business\",X$11,IF($B42=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",X$12,IF($D42=\"Small business medium rebalancing\",X$14,1)))*IF($C42=\"Resi discount\",1+X$10,1),W42*X$8*IF(AND($A42=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B42=\"Small business\",X$11,IF($B42=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",X$12,IF($D42=\"Small business medium rebalancing\",X$14,1)))*IF($C42=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),Y41*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A42=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B42=\"Small business\",Y$11,IF($B42=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",Y$12,IF($D42=\"Small business medium rebalancing\",Y$14,1)))*IF($C42=\"Resi discount\",1+Y$10,1),X42*Y$8*IF(AND($A42=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B42=\"Small business\",Y$11,IF($B42=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",Y$12,IF($D42=\"Small business medium rebalancing\",Y$14,1)))*IF($C42=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),Z41*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A42=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B42=\"Small business\",Z$11,IF($B42=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",Z$12,IF($D42=\"Small business medium rebalancing\",Z$14,1)))*IF($C42=\"Resi discount\",1+Z$10,1),Y42*Z$8*IF(AND($A42=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B42=\"Small business\",Z$11,IF($B42=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",Z$12,IF($D42=\"Small business medium rebalancing\",Z$14,1)))*IF($C42=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AA41*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A42=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B42=\"Small business\",AA$11,IF($B42=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AA$12,IF($D42=\"Small business medium rebalancing\",AA$14,1)))*IF($C42=\"Resi discount\",1+AA$10,1),Z42*AA$8*IF(AND($A42=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B42=\"Small business\",AA$11,IF($B42=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AA$12,IF($D42=\"Small business medium rebalancing\",AA$14,1)))*IF($C42=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AB41*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A42=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B42=\"Small business\",AB$11,IF($B42=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AB$12,IF($D42=\"Small business medium rebalancing\",AB$14,1)))*IF($C42=\"Resi discount\",1+AB$10,1),AA42*AB$8*IF(AND($A42=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B42=\"Small business\",AB$11,IF($B42=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AB$12,IF($D42=\"Small business medium rebalancing\",AB$14,1)))*IF($C42=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AC41*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A42=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B42=\"Small business\",AC$11,IF($B42=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AC$12,IF($D42=\"Small business medium rebalancing\",AC$14,1)))*IF($C42=\"Resi discount\",1+AC$10,1),AB42*AC$8*IF(AND($A42=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B42=\"Small business\",AC$11,IF($B42=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AC$12,IF($D42=\"Small business medium rebalancing\",AC$14,1)))*IF($C42=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AD41*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A42=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B42=\"Small business\",AD$11,IF($B42=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AD$12,IF($D42=\"Small business medium rebalancing\",AD$14,1)))*IF($C42=\"Resi discount\",1+AD$10,1),AC42*AD$8*IF(AND($A42=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B42=\"Small business\",AD$11,IF($B42=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AD$12,IF($D42=\"Small business medium rebalancing\",AD$14,1)))*IF($C42=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AE41*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A42=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B42=\"Small business\",AE$11,IF($B42=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AE$12,IF($D42=\"Small business medium rebalancing\",AE$14,1)))*IF($C42=\"Resi discount\",1+AE$10,1),AD42*AE$8*IF(AND($A42=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B42=\"Small business\",AE$11,IF($B42=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AE$12,IF($D42=\"Small business medium rebalancing\",AE$14,1)))*IF($C42=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AF41*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A42=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B42=\"Small business\",AF$11,IF($B42=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AF$12,IF($D42=\"Small business medium rebalancing\",AF$14,1)))*IF($C42=\"Resi discount\",1+AF$10,1),AE42*AF$8*IF(AND($A42=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B42=\"Small business\",AF$11,IF($B42=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AF$12,IF($D42=\"Small business medium rebalancing\",AF$14,1)))*IF($C42=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AG41*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A42=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B42=\"Small business\",AG$11,IF($B42=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AG$12,IF($D42=\"Small business medium rebalancing\",AG$14,1)))*IF($C42=\"Resi discount\",1+AG$10,1),AF42*AG$8*IF(AND($A42=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B42=\"Small business\",AG$11,IF($B42=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AG$12,IF($D42=\"Small business medium rebalancing\",AG$14,1)))*IF($C42=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AH41*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A42=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B42=\"Small business\",AH$11,IF($B42=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AH$12,IF($D42=\"Small business medium rebalancing\",AH$14,1)))*IF($C42=\"Resi discount\",1+AH$10,1),AG42*AH$8*IF(AND($A42=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B42=\"Small business\",AH$11,IF($B42=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AH$12,IF($D42=\"Small business medium rebalancing\",AH$14,1)))*IF($C42=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AI41*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A42=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B42=\"Small business\",AI$11,IF($B42=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AI$12,IF($D42=\"Small business medium rebalancing\",AI$14,1)))*IF($C42=\"Resi discount\",1+AI$10,1),AH42*AI$8*IF(AND($A42=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B42=\"Small business\",AI$11,IF($B42=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AI$12,IF($D42=\"Small business medium rebalancing\",AI$14,1)))*IF($C42=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AJ41*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A42=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B42=\"Small business\",AJ$11,IF($B42=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AJ$12,IF($D42=\"Small business medium rebalancing\",AJ$14,1)))*IF($C42=\"Resi discount\",1+AJ$10,1),AI42*AJ$8*IF(AND($A42=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B42=\"Small business\",AJ$11,IF($B42=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AJ$12,IF($D42=\"Small business medium rebalancing\",AJ$14,1)))*IF($C42=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AK41*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A42=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B42=\"Small business\",AK$11,IF($B42=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AK$12,IF($D42=\"Small business medium rebalancing\",AK$14,1)))*IF($C42=\"Resi discount\",1+AK$10,1),AJ42*AK$8*IF(AND($A42=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B42=\"Small business\",AK$11,IF($B42=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AK$12,IF($D42=\"Small business medium rebalancing\",AK$14,1)))*IF($C42=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AL41*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A42=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B42=\"Small business\",AL$11,IF($B42=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AL$12,IF($D42=\"Small business medium rebalancing\",AL$14,1)))*IF($C42=\"Resi discount\",1+AL$10,1),AK42*AL$8*IF(AND($A42=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B42=\"Small business\",AL$11,IF($B42=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AL$12,IF($D42=\"Small business medium rebalancing\",AL$14,1)))*IF($C42=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AM41*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A42=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B42=\"Small business\",AM$11,IF($B42=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AM$12,IF($D42=\"Small business medium rebalancing\",AM$14,1)))*IF($C42=\"Resi discount\",1+AM$10,1),AL42*AM$8*IF(AND($A42=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B42=\"Small business\",AM$11,IF($B42=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AM$12,IF($D42=\"Small business medium rebalancing\",AM$14,1)))*IF($C42=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AN41*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A42=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B42=\"Small business\",AN$11,IF($B42=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AN$12,IF($D42=\"Small business medium rebalancing\",AN$14,1)))*IF($C42=\"Resi discount\",1+AN$10,1),AM42*AN$8*IF(AND($A42=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B42=\"Small business\",AN$11,IF($B42=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AN$12,IF($D42=\"Small business medium rebalancing\",AN$14,1)))*IF($C42=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AO41*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A42=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B42=\"Small business\",AO$11,IF($B42=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AO$12,IF($D42=\"Small business medium rebalancing\",AO$14,1)))*IF($C42=\"Resi discount\",1+AO$10,1),AN42*AO$8*IF(AND($A42=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B42=\"Small business\",AO$11,IF($B42=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AO$12,IF($D42=\"Small business medium rebalancing\",AO$14,1)))*IF($C42=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AP41*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A42=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B42=\"Small business\",AP$11,IF($B42=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AP$12,IF($D42=\"Small business medium rebalancing\",AP$14,1)))*IF($C42=\"Resi discount\",1+AP$10,1),AO42*AP$8*IF(AND($A42=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B42=\"Small business\",AP$11,IF($B42=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AP$12,IF($D42=\"Small business medium rebalancing\",AP$14,1)))*IF($C42=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AQ41*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A42=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B42=\"Small business\",AQ$11,IF($B42=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AQ$12,IF($D42=\"Small business medium rebalancing\",AQ$14,1)))*IF($C42=\"Resi discount\",1+AQ$10,1),AP42*AQ$8*IF(AND($A42=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B42=\"Small business\",AQ$11,IF($B42=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AQ$12,IF($D42=\"Small business medium rebalancing\",AQ$14,1)))*IF($C42=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AR41*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A42=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B42=\"Small business\",AR$11,IF($B42=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AR$12,IF($D42=\"Small business medium rebalancing\",AR$14,1)))*IF($C42=\"Resi discount\",1+AR$10,1),AQ42*AR$8*IF(AND($A42=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B42=\"Small business\",AR$11,IF($B42=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AR$12,IF($D42=\"Small business medium rebalancing\",AR$14,1)))*IF($C42=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AS41*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A42=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B42=\"Small business\",AS$11,IF($B42=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AS$12,IF($D42=\"Small business medium rebalancing\",AS$14,1)))*IF($C42=\"Resi discount\",1+AS$10,1),AR42*AS$8*IF(AND($A42=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B42=\"Small business\",AS$11,IF($B42=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AS$12,IF($D42=\"Small business medium rebalancing\",AS$14,1)))*IF($C42=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AT41*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A42=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B42=\"Small business\",AT$11,IF($B42=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AT$12,IF($D42=\"Small business medium rebalancing\",AT$14,1)))*IF($C42=\"Resi discount\",1+AT$10,1),AS42*AT$8*IF(AND($A42=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B42=\"Small business\",AT$11,IF($B42=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AT$12,IF($D42=\"Small business medium rebalancing\",AT$14,1)))*IF($C42=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AU41*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A42=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B42=\"Small business\",AU$11,IF($B42=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AU$12,IF($D42=\"Small business medium rebalancing\",AU$14,1)))*IF($C42=\"Resi discount\",1+AU$10,1),AT42*AU$8*IF(AND($A42=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B42=\"Small business\",AU$11,IF($B42=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AU$12,IF($D42=\"Small business medium rebalancing\",AU$14,1)))*IF($C42=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AV41*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A42=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B42=\"Small business\",AV$11,IF($B42=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AV$12,IF($D42=\"Small business medium rebalancing\",AV$14,1)))*IF($C42=\"Resi discount\",1+AV$10,1),AU42*AV$8*IF(AND($A42=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B42=\"Small business\",AV$11,IF($B42=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AV$12,IF($D42=\"Small business medium rebalancing\",AV$14,1)))*IF($C42=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AW41*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A42=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B42=\"Small business\",AW$11,IF($B42=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AW$12,IF($D42=\"Small business medium rebalancing\",AW$14,1)))*IF($C42=\"Resi discount\",1+AW$10,1),AV42*AW$8*IF(AND($A42=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B42=\"Small business\",AW$11,IF($B42=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AW$12,IF($D42=\"Small business medium rebalancing\",AW$14,1)))*IF($C42=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AX41*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A42=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B42=\"Small business\",AX$11,IF($B42=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AX$12,IF($D42=\"Small business medium rebalancing\",AX$14,1)))*IF($C42=\"Resi discount\",1+AX$10,1),AW42*AX$8*IF(AND($A42=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B42=\"Small business\",AX$11,IF($B42=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AX$12,IF($D42=\"Small business medium rebalancing\",AX$14,1)))*IF($C42=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AY41*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A42=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B42=\"Small business\",AY$11,IF($B42=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AY$12,IF($D42=\"Small business medium rebalancing\",AY$14,1)))*IF($C42=\"Resi discount\",1+AY$10,1),AX42*AY$8*IF(AND($A42=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B42=\"Small business\",AY$11,IF($B42=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AY$12,IF($D42=\"Small business medium rebalancing\",AY$14,1)))*IF($C42=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),AZ41*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A42=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B42=\"Small business\",AZ$11,IF($B42=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AZ$12,IF($D42=\"Small business medium rebalancing\",AZ$14,1)))*IF($C42=\"Resi discount\",1+AZ$10,1),AY42*AZ$8*IF(AND($A42=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B42=\"Small business\",AZ$11,IF($B42=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",AZ$12,IF($D42=\"Small business medium rebalancing\",AZ$14,1)))*IF($C42=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BA41*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A42=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B42=\"Small business\",BA$11,IF($B42=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BA$12,IF($D42=\"Small business medium rebalancing\",BA$14,1)))*IF($C42=\"Resi discount\",1+BA$10,1),AZ42*BA$8*IF(AND($A42=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B42=\"Small business\",BA$11,IF($B42=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BA$12,IF($D42=\"Small business medium rebalancing\",BA$14,1)))*IF($C42=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BB41*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A42=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B42=\"Small business\",BB$11,IF($B42=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BB$12,IF($D42=\"Small business medium rebalancing\",BB$14,1)))*IF($C42=\"Resi discount\",1+BB$10,1),BA42*BB$8*IF(AND($A42=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B42=\"Small business\",BB$11,IF($B42=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BB$12,IF($D42=\"Small business medium rebalancing\",BB$14,1)))*IF($C42=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BC41*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A42=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B42=\"Small business\",BC$11,IF($B42=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BC$12,IF($D42=\"Small business medium rebalancing\",BC$14,1)))*IF($C42=\"Resi discount\",1+BC$10,1),BB42*BC$8*IF(AND($A42=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B42=\"Small business\",BC$11,IF($B42=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BC$12,IF($D42=\"Small business medium rebalancing\",BC$14,1)))*IF($C42=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BD41*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A42=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B42=\"Small business\",BD$11,IF($B42=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BD$12,IF($D42=\"Small business medium rebalancing\",BD$14,1)))*IF($C42=\"Resi discount\",1+BD$10,1),BC42*BD$8*IF(AND($A42=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B42=\"Small business\",BD$11,IF($B42=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BD$12,IF($D42=\"Small business medium rebalancing\",BD$14,1)))*IF($C42=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BE41*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A42=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B42=\"Small business\",BE$11,IF($B42=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BE$12,IF($D42=\"Small business medium rebalancing\",BE$14,1)))*IF($C42=\"Resi discount\",1+BE$10,1),BD42*BE$8*IF(AND($A42=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B42=\"Small business\",BE$11,IF($B42=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BE$12,IF($D42=\"Small business medium rebalancing\",BE$14,1)))*IF($C42=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BF41*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A42=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B42=\"Small business\",BF$11,IF($B42=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BF$12,IF($D42=\"Small business medium rebalancing\",BF$14,1)))*IF($C42=\"Resi discount\",1+BF$10,1),BE42*BF$8*IF(AND($A42=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B42=\"Small business\",BF$11,IF($B42=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BF$12,IF($D42=\"Small business medium rebalancing\",BF$14,1)))*IF($C42=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BG41*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A42=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B42=\"Small business\",BG$11,IF($B42=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BG$12,IF($D42=\"Small business medium rebalancing\",BG$14,1)))*IF($C42=\"Resi discount\",1+BG$10,1),BF42*BG$8*IF(AND($A42=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B42=\"Small business\",BG$11,IF($B42=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BG$12,IF($D42=\"Small business medium rebalancing\",BG$14,1)))*IF($C42=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BH41*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A42=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B42=\"Small business\",BH$11,IF($B42=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BH$12,IF($D42=\"Small business medium rebalancing\",BH$14,1)))*IF($C42=\"Resi discount\",1+BH$10,1),BG42*BH$8*IF(AND($A42=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B42=\"Small business\",BH$11,IF($B42=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BH$12,IF($D42=\"Small business medium rebalancing\",BH$14,1)))*IF($C42=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BI41*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A42=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B42=\"Small business\",BI$11,IF($B42=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BI$12,IF($D42=\"Small business medium rebalancing\",BI$14,1)))*IF($C42=\"Resi discount\",1+BI$10,1),BH42*BI$8*IF(AND($A42=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B42=\"Small business\",BI$11,IF($B42=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BI$12,IF($D42=\"Small business medium rebalancing\",BI$14,1)))*IF($C42=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BJ41*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A42=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B42=\"Small business\",BJ$11,IF($B42=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BJ$12,IF($D42=\"Small business medium rebalancing\",BJ$14,1)))*IF($C42=\"Resi discount\",1+BJ$10,1),BI42*BJ$8*IF(AND($A42=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B42=\"Small business\",BJ$11,IF($B42=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BJ$12,IF($D42=\"Small business medium rebalancing\",BJ$14,1)))*IF($C42=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BK41*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A42=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B42=\"Small business\",BK$11,IF($B42=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BK$12,IF($D42=\"Small business medium rebalancing\",BK$14,1)))*IF($C42=\"Resi discount\",1+BK$10,1),BJ42*BK$8*IF(AND($A42=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B42=\"Small business\",BK$11,IF($B42=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BK$12,IF($D42=\"Small business medium rebalancing\",BK$14,1)))*IF($C42=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BL41*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A42=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B42=\"Small business\",BL$11,IF($B42=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BL$12,IF($D42=\"Small business medium rebalancing\",BL$14,1)))*IF($C42=\"Resi discount\",1+BL$10,1),BK42*BL$8*IF(AND($A42=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B42=\"Small business\",BL$11,IF($B42=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BL$12,IF($D42=\"Small business medium rebalancing\",BL$14,1)))*IF($C42=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BM41*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A42=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B42=\"Small business\",BM$11,IF($B42=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BM$12,IF($D42=\"Small business medium rebalancing\",BM$14,1)))*IF($C42=\"Resi discount\",1+BM$10,1),BL42*BM$8*IF(AND($A42=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B42=\"Small business\",BM$11,IF($B42=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BM$12,IF($D42=\"Small business medium rebalancing\",BM$14,1)))*IF($C42=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BN41*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A42=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B42=\"Small business\",BN$11,IF($B42=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BN$12,IF($D42=\"Small business medium rebalancing\",BN$14,1)))*IF($C42=\"Resi discount\",1+BN$10,1),BM42*BN$8*IF(AND($A42=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B42=\"Small business\",BN$11,IF($B42=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BN$12,IF($D42=\"Small business medium rebalancing\",BN$14,1)))*IF($C42=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BO41*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A42=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B42=\"Small business\",BO$11,IF($B42=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BO$12,IF($D42=\"Small business medium rebalancing\",BO$14,1)))*IF($C42=\"Resi discount\",1+BO$10,1),BN42*BO$8*IF(AND($A42=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B42=\"Small business\",BO$11,IF($B42=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BO$12,IF($D42=\"Small business medium rebalancing\",BO$14,1)))*IF($C42=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BP41*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A42=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B42=\"Small business\",BP$11,IF($B42=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BP$12,IF($D42=\"Small business medium rebalancing\",BP$14,1)))*IF($C42=\"Resi discount\",1+BP$10,1),BO42*BP$8*IF(AND($A42=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B42=\"Small business\",BP$11,IF($B42=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BP$12,IF($D42=\"Small business medium rebalancing\",BP$14,1)))*IF($C42=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BQ41*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A42=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B42=\"Small business\",BQ$11,IF($B42=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BQ$12,IF($D42=\"Small business medium rebalancing\",BQ$14,1)))*IF($C42=\"Resi discount\",1+BQ$10,1),BP42*BQ$8*IF(AND($A42=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B42=\"Small business\",BQ$11,IF($B42=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BQ$12,IF($D42=\"Small business medium rebalancing\",BQ$14,1)))*IF($C42=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BR41*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A42=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B42=\"Small business\",BR$11,IF($B42=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BR$12,IF($D42=\"Small business medium rebalancing\",BR$14,1)))*IF($C42=\"Resi discount\",1+BR$10,1),BQ42*BR$8*IF(AND($A42=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B42=\"Small business\",BR$11,IF($B42=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BR$12,IF($D42=\"Small business medium rebalancing\",BR$14,1)))*IF($C42=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BS41*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A42=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B42=\"Small business\",BS$11,IF($B42=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BS$12,IF($D42=\"Small business medium rebalancing\",BS$14,1)))*IF($C42=\"Resi discount\",1+BS$10,1),BR42*BS$8*IF(AND($A42=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B42=\"Small business\",BS$11,IF($B42=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BS$12,IF($D42=\"Small business medium rebalancing\",BS$14,1)))*IF($C42=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BT41*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A42=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B42=\"Small business\",BT$11,IF($B42=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BT$12,IF($D42=\"Small business medium rebalancing\",BT$14,1)))*IF($C42=\"Resi discount\",1+BT$10,1),BS42*BT$8*IF(AND($A42=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B42=\"Small business\",BT$11,IF($B42=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BT$12,IF($D42=\"Small business medium rebalancing\",BT$14,1)))*IF($C42=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BU41*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A42=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B42=\"Small business\",BU$11,IF($B42=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BU$12,IF($D42=\"Small business medium rebalancing\",BU$14,1)))*IF($C42=\"Resi discount\",1+BU$10,1),BT42*BU$8*IF(AND($A42=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B42=\"Small business\",BU$11,IF($B42=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BU$12,IF($D42=\"Small business medium rebalancing\",BU$14,1)))*IF($C42=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BV41*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A42=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B42=\"Small business\",BV$11,IF($B42=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BV$12,IF($D42=\"Small business medium rebalancing\",BV$14,1)))*IF($C42=\"Resi discount\",1+BV$10,1),BU42*BV$8*IF(AND($A42=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B42=\"Small business\",BV$11,IF($B42=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BV$12,IF($D42=\"Small business medium rebalancing\",BV$14,1)))*IF($C42=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BW41*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A42=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B42=\"Small business\",BW$11,IF($B42=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BW$12,IF($D42=\"Small business medium rebalancing\",BW$14,1)))*IF($C42=\"Resi discount\",1+BW$10,1),BV42*BW$8*IF(AND($A42=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B42=\"Small business\",BW$11,IF($B42=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BW$12,IF($D42=\"Small business medium rebalancing\",BW$14,1)))*IF($C42=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BX41*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A42=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B42=\"Small business\",BX$11,IF($B42=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BX$12,IF($D42=\"Small business medium rebalancing\",BX$14,1)))*IF($C42=\"Resi discount\",1+BX$10,1),BW42*BX$8*IF(AND($A42=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B42=\"Small business\",BX$11,IF($B42=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BX$12,IF($D42=\"Small business medium rebalancing\",BX$14,1)))*IF($C42=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BY41*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A42=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B42=\"Small business\",BY$11,IF($B42=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BY$12,IF($D42=\"Small business medium rebalancing\",BY$14,1)))*IF($C42=\"Resi discount\",1+BY$10,1),BX42*BY$8*IF(AND($A42=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B42=\"Small business\",BY$11,IF($B42=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BY$12,IF($D42=\"Small business medium rebalancing\",BY$14,1)))*IF($C42=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),BZ41*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A42=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B42=\"Small business\",BZ$11,IF($B42=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BZ$12,IF($D42=\"Small business medium rebalancing\",BZ$14,1)))*IF($C42=\"Resi discount\",1+BZ$10,1),BY42*BZ$8*IF(AND($A42=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B42=\"Small business\",BZ$11,IF($B42=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",BZ$12,IF($D42=\"Small business medium rebalancing\",BZ$14,1)))*IF($C42=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CA41*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A42=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B42=\"Small business\",CA$11,IF($B42=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CA$12,IF($D42=\"Small business medium rebalancing\",CA$14,1)))*IF($C42=\"Resi discount\",1+CA$10,1),BZ42*CA$8*IF(AND($A42=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B42=\"Small business\",CA$11,IF($B42=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CA$12,IF($D42=\"Small business medium rebalancing\",CA$14,1)))*IF($C42=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CB41*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A42=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B42=\"Small business\",CB$11,IF($B42=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CB$12,IF($D42=\"Small business medium rebalancing\",CB$14,1)))*IF($C42=\"Resi discount\",1+CB$10,1),CA42*CB$8*IF(AND($A42=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B42=\"Small business\",CB$11,IF($B42=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CB$12,IF($D42=\"Small business medium rebalancing\",CB$14,1)))*IF($C42=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CC41*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A42=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B42=\"Small business\",CC$11,IF($B42=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CC$12,IF($D42=\"Small business medium rebalancing\",CC$14,1)))*IF($C42=\"Resi discount\",1+CC$10,1),CB42*CC$8*IF(AND($A42=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B42=\"Small business\",CC$11,IF($B42=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CC$12,IF($D42=\"Small business medium rebalancing\",CC$14,1)))*IF($C42=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CD41*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A42=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B42=\"Small business\",CD$11,IF($B42=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CD$12,IF($D42=\"Small business medium rebalancing\",CD$14,1)))*IF($C42=\"Resi discount\",1+CD$10,1),CC42*CD$8*IF(AND($A42=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B42=\"Small business\",CD$11,IF($B42=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CD$12,IF($D42=\"Small business medium rebalancing\",CD$14,1)))*IF($C42=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CE41*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A42=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B42=\"Small business\",CE$11,IF($B42=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CE$12,IF($D42=\"Small business medium rebalancing\",CE$14,1)))*IF($C42=\"Resi discount\",1+CE$10,1),CD42*CE$8*IF(AND($A42=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B42=\"Small business\",CE$11,IF($B42=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CE$12,IF($D42=\"Small business medium rebalancing\",CE$14,1)))*IF($C42=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CF41*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A42=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B42=\"Small business\",CF$11,IF($B42=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CF$12,IF($D42=\"Small business medium rebalancing\",CF$14,1)))*IF($C42=\"Resi discount\",1+CF$10,1),CE42*CF$8*IF(AND($A42=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B42=\"Small business\",CF$11,IF($B42=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CF$12,IF($D42=\"Small business medium rebalancing\",CF$14,1)))*IF($C42=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CG41*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A42=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B42=\"Small business\",CG$11,IF($B42=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CG$12,IF($D42=\"Small business medium rebalancing\",CG$14,1)))*IF($C42=\"Resi discount\",1+CG$10,1),CF42*CG$8*IF(AND($A42=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B42=\"Small business\",CG$11,IF($B42=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CG$12,IF($D42=\"Small business medium rebalancing\",CG$14,1)))*IF($C42=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CH41*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A42=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B42=\"Small business\",CH$11,IF($B42=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CH$12,IF($D42=\"Small business medium rebalancing\",CH$14,1)))*IF($C42=\"Resi discount\",1+CH$10,1),CG42*CH$8*IF(AND($A42=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B42=\"Small business\",CH$11,IF($B42=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CH$12,IF($D42=\"Small business medium rebalancing\",CH$14,1)))*IF($C42=\"Resi discount\",1+CH$10,1)))","v":11.591843425955194},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CI41*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A42=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B42=\"Small business\",CI$11,IF($B42=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CI$12,IF($D42=\"Small business medium rebalancing\",CI$14,1)))*IF($C42=\"Resi discount\",1+CI$10,1),CH42*CI$8*IF(AND($A42=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B42=\"Small business\",CI$11,IF($B42=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CI$12,IF($D42=\"Small business medium rebalancing\",CI$14,1)))*IF($C42=\"Resi discount\",1+CI$10,1)))","v":11.862268443233285},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CJ41*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A42=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B42=\"Small business\",CJ$11,IF($B42=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CJ$12,IF($D42=\"Small business medium rebalancing\",CJ$14,1)))*IF($C42=\"Resi discount\",1+CJ$10,1),CI42*CJ$8*IF(AND($A42=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B42=\"Small business\",CJ$11,IF($B42=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CJ$12,IF($D42=\"Small business medium rebalancing\",CJ$14,1)))*IF($C42=\"Resi discount\",1+CJ$10,1)))","v":12.154685626074945},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CK41*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A42=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B42=\"Small business\",CK$11,IF($B42=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CK$12,IF($D42=\"Small business medium rebalancing\",CK$14,1)))*IF($C42=\"Resi discount\",1+CK$10,1),CJ42*CK$8*IF(AND($A42=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B42=\"Small business\",CK$11,IF($B42=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CK$12,IF($D42=\"Small business medium rebalancing\",CK$14,1)))*IF($C42=\"Resi discount\",1+CK$10,1)))","v":12.476490718234723},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CL41*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A42=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B42=\"Small business\",CL$11,IF($B42=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CL$12,IF($D42=\"Small business medium rebalancing\",CL$14,1)))*IF($C42=\"Resi discount\",1+CL$10,1),CK42*CL$8*IF(AND($A42=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B42=\"Small business\",CL$11,IF($B42=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CL$12,IF($D42=\"Small business medium rebalancing\",CL$14,1)))*IF($C42=\"Resi discount\",1+CL$10,1)))","v":12.710363307394843},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CM41*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A42=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B42=\"Small business\",CM$11,IF($B42=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CM$12,IF($D42=\"Small business medium rebalancing\",CM$14,1)))*IF($C42=\"Resi discount\",1+CM$10,1),CL42*CM$8*IF(AND($A42=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B42=\"Small business\",CM$11,IF($B42=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CM$12,IF($D42=\"Small business medium rebalancing\",CM$14,1)))*IF($C42=\"Resi discount\",1+CM$10,1)))","v":2.8919609375312643},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CN41*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A42=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B42=\"Small business\",CN$11,IF($B42=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CN$12,IF($D42=\"Small business medium rebalancing\",CN$14,1)))*IF($C42=\"Resi discount\",1+CN$10,1),CM42*CN$8*IF(AND($A42=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B42=\"Small business\",CN$11,IF($B42=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CN$12,IF($D42=\"Small business medium rebalancing\",CN$14,1)))*IF($C42=\"Resi discount\",1+CN$10,1)))","v":2.9594272203097529},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CO41*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A42=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B42=\"Small business\",CO$11,IF($B42=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CO$12,IF($D42=\"Small business medium rebalancing\",CO$14,1)))*IF($C42=\"Resi discount\",1+CO$10,1),CN42*CO$8*IF(AND($A42=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B42=\"Small business\",CO$11,IF($B42=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CO$12,IF($D42=\"Small business medium rebalancing\",CO$14,1)))*IF($C42=\"Resi discount\",1+CO$10,1)))","v":3.0323801613706642},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CP41*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A42=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B42=\"Small business\",CP$11,IF($B42=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CP$12,IF($D42=\"Small business medium rebalancing\",CP$14,1)))*IF($C42=\"Resi discount\",1+CP$10,1),CO42*CP$8*IF(AND($A42=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B42=\"Small business\",CP$11,IF($B42=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CP$12,IF($D42=\"Small business medium rebalancing\",CP$14,1)))*IF($C42=\"Resi discount\",1+CP$10,1)))","v":3.1126648686279172},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E42=\"NAT56\",$E42=\"NAT75\")),CQ41*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E42,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A42=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B42=\"Small business\",CQ$11,IF($B42=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CQ$12,IF($D42=\"Small business medium rebalancing\",CQ$14,1)))*IF($C42=\"Resi discount\",1+CQ$10,1),CP42*CQ$8*IF(AND($A42=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B42=\"Small business\",CQ$11,IF($B42=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D42=\"Small business rebalancing\",CQ$12,IF($D42=\"Small business medium rebalancing\",CQ$14,1)))*IF($C42=\"Resi discount\",1+CQ$10,1)))","v":3.1710119638531644}]
[null,"Small business",null,"Small business rebalancing",{"$f":"'Admin|Lists'!$B$31","v":"NASN12S"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),F42*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A43=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B43=\"Small business\",F$11,IF($B43=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",F$12,IF($D43=\"Small business medium rebalancing\",F$14,1)))*IF($C43=\"Resi discount\",1+F$10,1),E43*F$8*IF(AND($A43=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B43=\"Small business\",F$11,IF($B43=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",F$12,IF($D43=\"Small business medium rebalancing\",F$14,1)))*IF($C43=\"Resi discount\",1+F$10,1)))","v":150.48677403125311},{"$f":"IF(AND(G$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),G42*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A43=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B43=\"Small business\",G$11,IF($B43=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",G$12,IF($D43=\"Small business medium rebalancing\",G$14,1)))*IF($C43=\"Resi discount\",1+G$10,1),F43*G$8*IF(AND($A43=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B43=\"Small business\",G$11,IF($B43=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",G$12,IF($D43=\"Small business medium rebalancing\",G$14,1)))*IF($C43=\"Resi discount\",1+G$10,1)))","v":158.30031874274269},{"$f":"IF(AND(H$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),H42*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A43=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B43=\"Small business\",H$11,IF($B43=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",H$12,IF($D43=\"Small business medium rebalancing\",H$14,1)))*IF($C43=\"Resi discount\",1+H$10,1),G43*H$8*IF(AND($A43=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B43=\"Small business\",H$11,IF($B43=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",H$12,IF($D43=\"Small business medium rebalancing\",H$14,1)))*IF($C43=\"Resi discount\",1+H$10,1)))","v":166.73611548713549},{"$f":"IF(AND(I$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),I42*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A43=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B43=\"Small business\",I$11,IF($B43=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",I$12,IF($D43=\"Small business medium rebalancing\",I$14,1)))*IF($C43=\"Resi discount\",1+I$10,1),H43*I$8*IF(AND($A43=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B43=\"Small business\",I$11,IF($B43=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",I$12,IF($D43=\"Small business medium rebalancing\",I$14,1)))*IF($C43=\"Resi discount\",1+I$10,1)))","v":175.91214712607857},{"$f":"IF(AND(J$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),J42*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A43=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B43=\"Small business\",J$11,IF($B43=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",J$12,IF($D43=\"Small business medium rebalancing\",J$14,1)))*IF($C43=\"Resi discount\",1+J$10,1),I43*J$8*IF(AND($A43=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B43=\"Small business\",J$11,IF($B43=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",J$12,IF($D43=\"Small business medium rebalancing\",J$14,1)))*IF($C43=\"Resi discount\",1+J$10,1)))","v":184.10017741108496},{"$f":"IF(AND(K$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),K42*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A43=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B43=\"Small business\",K$11,IF($B43=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",K$12,IF($D43=\"Small business medium rebalancing\",K$14,1)))*IF($C43=\"Resi discount\",1+K$10,1),J43*K$8*IF(AND($A43=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B43=\"Small business\",K$11,IF($B43=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",K$12,IF($D43=\"Small business medium rebalancing\",K$14,1)))*IF($C43=\"Resi discount\",1+K$10,1)))","v":13.492389029476781},{"$f":"IF(AND(L$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),L42*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A43=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B43=\"Small business\",L$11,IF($B43=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",L$12,IF($D43=\"Small business medium rebalancing\",L$14,1)))*IF($C43=\"Resi discount\",1+L$10,1),K43*L$8*IF(AND($A43=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B43=\"Small business\",L$11,IF($B43=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",L$12,IF($D43=\"Small business medium rebalancing\",L$14,1)))*IF($C43=\"Resi discount\",1+L$10,1)))","v":13.807151695115387},{"$f":"IF(AND(M$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),M42*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A43=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B43=\"Small business\",M$11,IF($B43=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",M$12,IF($D43=\"Small business medium rebalancing\",M$14,1)))*IF($C43=\"Resi discount\",1+M$10,1),L43*M$8*IF(AND($A43=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B43=\"Small business\",M$11,IF($B43=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",M$12,IF($D43=\"Small business medium rebalancing\",M$14,1)))*IF($C43=\"Resi discount\",1+M$10,1)))","v":14.147512261146602},{"$f":"IF(AND(N$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),N42*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A43=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B43=\"Small business\",N$11,IF($B43=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",N$12,IF($D43=\"Small business medium rebalancing\",N$14,1)))*IF($C43=\"Resi discount\",1+N$10,1),M43*N$8*IF(AND($A43=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B43=\"Small business\",N$11,IF($B43=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",N$12,IF($D43=\"Small business medium rebalancing\",N$14,1)))*IF($C43=\"Resi discount\",1+N$10,1)))","v":14.522079043627841},{"$f":"IF(AND(O$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),O42*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A43=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B43=\"Small business\",O$11,IF($B43=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",O$12,IF($D43=\"Small business medium rebalancing\",O$14,1)))*IF($C43=\"Resi discount\",1+O$10,1),N43*O$8*IF(AND($A43=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B43=\"Small business\",O$11,IF($B43=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",O$12,IF($D43=\"Small business medium rebalancing\",O$14,1)))*IF($C43=\"Resi discount\",1+O$10,1)))","v":14.79429631229918},{"$f":"IF(AND(P$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),P42*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A43=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B43=\"Small business\",P$11,IF($B43=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",P$12,IF($D43=\"Small business medium rebalancing\",P$14,1)))*IF($C43=\"Resi discount\",1+P$10,1),O43*P$8*IF(AND($A43=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B43=\"Small business\",P$11,IF($B43=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",P$12,IF($D43=\"Small business medium rebalancing\",P$14,1)))*IF($C43=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),Q42*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A43=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B43=\"Small business\",Q$11,IF($B43=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",Q$12,IF($D43=\"Small business medium rebalancing\",Q$14,1)))*IF($C43=\"Resi discount\",1+Q$10,1),P43*Q$8*IF(AND($A43=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B43=\"Small business\",Q$11,IF($B43=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",Q$12,IF($D43=\"Small business medium rebalancing\",Q$14,1)))*IF($C43=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),R42*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A43=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B43=\"Small business\",R$11,IF($B43=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",R$12,IF($D43=\"Small business medium rebalancing\",R$14,1)))*IF($C43=\"Resi discount\",1+R$10,1),Q43*R$8*IF(AND($A43=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B43=\"Small business\",R$11,IF($B43=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",R$12,IF($D43=\"Small business medium rebalancing\",R$14,1)))*IF($C43=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),S42*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A43=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B43=\"Small business\",S$11,IF($B43=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",S$12,IF($D43=\"Small business medium rebalancing\",S$14,1)))*IF($C43=\"Resi discount\",1+S$10,1),R43*S$8*IF(AND($A43=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B43=\"Small business\",S$11,IF($B43=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",S$12,IF($D43=\"Small business medium rebalancing\",S$14,1)))*IF($C43=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),T42*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A43=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B43=\"Small business\",T$11,IF($B43=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",T$12,IF($D43=\"Small business medium rebalancing\",T$14,1)))*IF($C43=\"Resi discount\",1+T$10,1),S43*T$8*IF(AND($A43=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B43=\"Small business\",T$11,IF($B43=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",T$12,IF($D43=\"Small business medium rebalancing\",T$14,1)))*IF($C43=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),U42*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A43=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B43=\"Small business\",U$11,IF($B43=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",U$12,IF($D43=\"Small business medium rebalancing\",U$14,1)))*IF($C43=\"Resi discount\",1+U$10,1),T43*U$8*IF(AND($A43=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B43=\"Small business\",U$11,IF($B43=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",U$12,IF($D43=\"Small business medium rebalancing\",U$14,1)))*IF($C43=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),V42*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A43=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B43=\"Small business\",V$11,IF($B43=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",V$12,IF($D43=\"Small business medium rebalancing\",V$14,1)))*IF($C43=\"Resi discount\",1+V$10,1),U43*V$8*IF(AND($A43=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B43=\"Small business\",V$11,IF($B43=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",V$12,IF($D43=\"Small business medium rebalancing\",V$14,1)))*IF($C43=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),W42*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A43=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B43=\"Small business\",W$11,IF($B43=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",W$12,IF($D43=\"Small business medium rebalancing\",W$14,1)))*IF($C43=\"Resi discount\",1+W$10,1),V43*W$8*IF(AND($A43=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B43=\"Small business\",W$11,IF($B43=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",W$12,IF($D43=\"Small business medium rebalancing\",W$14,1)))*IF($C43=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),X42*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A43=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B43=\"Small business\",X$11,IF($B43=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",X$12,IF($D43=\"Small business medium rebalancing\",X$14,1)))*IF($C43=\"Resi discount\",1+X$10,1),W43*X$8*IF(AND($A43=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B43=\"Small business\",X$11,IF($B43=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",X$12,IF($D43=\"Small business medium rebalancing\",X$14,1)))*IF($C43=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),Y42*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A43=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B43=\"Small business\",Y$11,IF($B43=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",Y$12,IF($D43=\"Small business medium rebalancing\",Y$14,1)))*IF($C43=\"Resi discount\",1+Y$10,1),X43*Y$8*IF(AND($A43=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B43=\"Small business\",Y$11,IF($B43=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",Y$12,IF($D43=\"Small business medium rebalancing\",Y$14,1)))*IF($C43=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),Z42*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A43=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B43=\"Small business\",Z$11,IF($B43=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",Z$12,IF($D43=\"Small business medium rebalancing\",Z$14,1)))*IF($C43=\"Resi discount\",1+Z$10,1),Y43*Z$8*IF(AND($A43=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B43=\"Small business\",Z$11,IF($B43=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",Z$12,IF($D43=\"Small business medium rebalancing\",Z$14,1)))*IF($C43=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AA42*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A43=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B43=\"Small business\",AA$11,IF($B43=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AA$12,IF($D43=\"Small business medium rebalancing\",AA$14,1)))*IF($C43=\"Resi discount\",1+AA$10,1),Z43*AA$8*IF(AND($A43=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B43=\"Small business\",AA$11,IF($B43=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AA$12,IF($D43=\"Small business medium rebalancing\",AA$14,1)))*IF($C43=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AB42*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A43=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B43=\"Small business\",AB$11,IF($B43=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AB$12,IF($D43=\"Small business medium rebalancing\",AB$14,1)))*IF($C43=\"Resi discount\",1+AB$10,1),AA43*AB$8*IF(AND($A43=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B43=\"Small business\",AB$11,IF($B43=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AB$12,IF($D43=\"Small business medium rebalancing\",AB$14,1)))*IF($C43=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AC42*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A43=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B43=\"Small business\",AC$11,IF($B43=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AC$12,IF($D43=\"Small business medium rebalancing\",AC$14,1)))*IF($C43=\"Resi discount\",1+AC$10,1),AB43*AC$8*IF(AND($A43=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B43=\"Small business\",AC$11,IF($B43=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AC$12,IF($D43=\"Small business medium rebalancing\",AC$14,1)))*IF($C43=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AD42*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A43=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B43=\"Small business\",AD$11,IF($B43=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AD$12,IF($D43=\"Small business medium rebalancing\",AD$14,1)))*IF($C43=\"Resi discount\",1+AD$10,1),AC43*AD$8*IF(AND($A43=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B43=\"Small business\",AD$11,IF($B43=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AD$12,IF($D43=\"Small business medium rebalancing\",AD$14,1)))*IF($C43=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AE42*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A43=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B43=\"Small business\",AE$11,IF($B43=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AE$12,IF($D43=\"Small business medium rebalancing\",AE$14,1)))*IF($C43=\"Resi discount\",1+AE$10,1),AD43*AE$8*IF(AND($A43=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B43=\"Small business\",AE$11,IF($B43=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AE$12,IF($D43=\"Small business medium rebalancing\",AE$14,1)))*IF($C43=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AF42*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A43=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B43=\"Small business\",AF$11,IF($B43=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AF$12,IF($D43=\"Small business medium rebalancing\",AF$14,1)))*IF($C43=\"Resi discount\",1+AF$10,1),AE43*AF$8*IF(AND($A43=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B43=\"Small business\",AF$11,IF($B43=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AF$12,IF($D43=\"Small business medium rebalancing\",AF$14,1)))*IF($C43=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AG42*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A43=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B43=\"Small business\",AG$11,IF($B43=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AG$12,IF($D43=\"Small business medium rebalancing\",AG$14,1)))*IF($C43=\"Resi discount\",1+AG$10,1),AF43*AG$8*IF(AND($A43=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B43=\"Small business\",AG$11,IF($B43=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AG$12,IF($D43=\"Small business medium rebalancing\",AG$14,1)))*IF($C43=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AH42*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A43=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B43=\"Small business\",AH$11,IF($B43=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AH$12,IF($D43=\"Small business medium rebalancing\",AH$14,1)))*IF($C43=\"Resi discount\",1+AH$10,1),AG43*AH$8*IF(AND($A43=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B43=\"Small business\",AH$11,IF($B43=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AH$12,IF($D43=\"Small business medium rebalancing\",AH$14,1)))*IF($C43=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AI42*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A43=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B43=\"Small business\",AI$11,IF($B43=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AI$12,IF($D43=\"Small business medium rebalancing\",AI$14,1)))*IF($C43=\"Resi discount\",1+AI$10,1),AH43*AI$8*IF(AND($A43=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B43=\"Small business\",AI$11,IF($B43=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AI$12,IF($D43=\"Small business medium rebalancing\",AI$14,1)))*IF($C43=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AJ42*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A43=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B43=\"Small business\",AJ$11,IF($B43=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AJ$12,IF($D43=\"Small business medium rebalancing\",AJ$14,1)))*IF($C43=\"Resi discount\",1+AJ$10,1),AI43*AJ$8*IF(AND($A43=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B43=\"Small business\",AJ$11,IF($B43=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AJ$12,IF($D43=\"Small business medium rebalancing\",AJ$14,1)))*IF($C43=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AK42*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A43=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B43=\"Small business\",AK$11,IF($B43=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AK$12,IF($D43=\"Small business medium rebalancing\",AK$14,1)))*IF($C43=\"Resi discount\",1+AK$10,1),AJ43*AK$8*IF(AND($A43=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B43=\"Small business\",AK$11,IF($B43=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AK$12,IF($D43=\"Small business medium rebalancing\",AK$14,1)))*IF($C43=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AL42*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A43=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B43=\"Small business\",AL$11,IF($B43=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AL$12,IF($D43=\"Small business medium rebalancing\",AL$14,1)))*IF($C43=\"Resi discount\",1+AL$10,1),AK43*AL$8*IF(AND($A43=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B43=\"Small business\",AL$11,IF($B43=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AL$12,IF($D43=\"Small business medium rebalancing\",AL$14,1)))*IF($C43=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AM42*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A43=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B43=\"Small business\",AM$11,IF($B43=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AM$12,IF($D43=\"Small business medium rebalancing\",AM$14,1)))*IF($C43=\"Resi discount\",1+AM$10,1),AL43*AM$8*IF(AND($A43=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B43=\"Small business\",AM$11,IF($B43=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AM$12,IF($D43=\"Small business medium rebalancing\",AM$14,1)))*IF($C43=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AN42*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A43=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B43=\"Small business\",AN$11,IF($B43=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AN$12,IF($D43=\"Small business medium rebalancing\",AN$14,1)))*IF($C43=\"Resi discount\",1+AN$10,1),AM43*AN$8*IF(AND($A43=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B43=\"Small business\",AN$11,IF($B43=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AN$12,IF($D43=\"Small business medium rebalancing\",AN$14,1)))*IF($C43=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AO42*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A43=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B43=\"Small business\",AO$11,IF($B43=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AO$12,IF($D43=\"Small business medium rebalancing\",AO$14,1)))*IF($C43=\"Resi discount\",1+AO$10,1),AN43*AO$8*IF(AND($A43=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B43=\"Small business\",AO$11,IF($B43=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AO$12,IF($D43=\"Small business medium rebalancing\",AO$14,1)))*IF($C43=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AP42*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A43=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B43=\"Small business\",AP$11,IF($B43=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AP$12,IF($D43=\"Small business medium rebalancing\",AP$14,1)))*IF($C43=\"Resi discount\",1+AP$10,1),AO43*AP$8*IF(AND($A43=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B43=\"Small business\",AP$11,IF($B43=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AP$12,IF($D43=\"Small business medium rebalancing\",AP$14,1)))*IF($C43=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AQ42*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A43=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B43=\"Small business\",AQ$11,IF($B43=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AQ$12,IF($D43=\"Small business medium rebalancing\",AQ$14,1)))*IF($C43=\"Resi discount\",1+AQ$10,1),AP43*AQ$8*IF(AND($A43=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B43=\"Small business\",AQ$11,IF($B43=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AQ$12,IF($D43=\"Small business medium rebalancing\",AQ$14,1)))*IF($C43=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AR42*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A43=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B43=\"Small business\",AR$11,IF($B43=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AR$12,IF($D43=\"Small business medium rebalancing\",AR$14,1)))*IF($C43=\"Resi discount\",1+AR$10,1),AQ43*AR$8*IF(AND($A43=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B43=\"Small business\",AR$11,IF($B43=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AR$12,IF($D43=\"Small business medium rebalancing\",AR$14,1)))*IF($C43=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AS42*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A43=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B43=\"Small business\",AS$11,IF($B43=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AS$12,IF($D43=\"Small business medium rebalancing\",AS$14,1)))*IF($C43=\"Resi discount\",1+AS$10,1),AR43*AS$8*IF(AND($A43=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B43=\"Small business\",AS$11,IF($B43=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AS$12,IF($D43=\"Small business medium rebalancing\",AS$14,1)))*IF($C43=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AT42*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A43=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B43=\"Small business\",AT$11,IF($B43=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AT$12,IF($D43=\"Small business medium rebalancing\",AT$14,1)))*IF($C43=\"Resi discount\",1+AT$10,1),AS43*AT$8*IF(AND($A43=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B43=\"Small business\",AT$11,IF($B43=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AT$12,IF($D43=\"Small business medium rebalancing\",AT$14,1)))*IF($C43=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AU42*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A43=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B43=\"Small business\",AU$11,IF($B43=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AU$12,IF($D43=\"Small business medium rebalancing\",AU$14,1)))*IF($C43=\"Resi discount\",1+AU$10,1),AT43*AU$8*IF(AND($A43=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B43=\"Small business\",AU$11,IF($B43=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AU$12,IF($D43=\"Small business medium rebalancing\",AU$14,1)))*IF($C43=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AV42*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A43=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B43=\"Small business\",AV$11,IF($B43=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AV$12,IF($D43=\"Small business medium rebalancing\",AV$14,1)))*IF($C43=\"Resi discount\",1+AV$10,1),AU43*AV$8*IF(AND($A43=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B43=\"Small business\",AV$11,IF($B43=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AV$12,IF($D43=\"Small business medium rebalancing\",AV$14,1)))*IF($C43=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AW42*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A43=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B43=\"Small business\",AW$11,IF($B43=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AW$12,IF($D43=\"Small business medium rebalancing\",AW$14,1)))*IF($C43=\"Resi discount\",1+AW$10,1),AV43*AW$8*IF(AND($A43=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B43=\"Small business\",AW$11,IF($B43=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AW$12,IF($D43=\"Small business medium rebalancing\",AW$14,1)))*IF($C43=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AX42*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A43=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B43=\"Small business\",AX$11,IF($B43=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AX$12,IF($D43=\"Small business medium rebalancing\",AX$14,1)))*IF($C43=\"Resi discount\",1+AX$10,1),AW43*AX$8*IF(AND($A43=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B43=\"Small business\",AX$11,IF($B43=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AX$12,IF($D43=\"Small business medium rebalancing\",AX$14,1)))*IF($C43=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AY42*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A43=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B43=\"Small business\",AY$11,IF($B43=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AY$12,IF($D43=\"Small business medium rebalancing\",AY$14,1)))*IF($C43=\"Resi discount\",1+AY$10,1),AX43*AY$8*IF(AND($A43=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B43=\"Small business\",AY$11,IF($B43=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AY$12,IF($D43=\"Small business medium rebalancing\",AY$14,1)))*IF($C43=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),AZ42*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A43=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B43=\"Small business\",AZ$11,IF($B43=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AZ$12,IF($D43=\"Small business medium rebalancing\",AZ$14,1)))*IF($C43=\"Resi discount\",1+AZ$10,1),AY43*AZ$8*IF(AND($A43=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B43=\"Small business\",AZ$11,IF($B43=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",AZ$12,IF($D43=\"Small business medium rebalancing\",AZ$14,1)))*IF($C43=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BA42*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A43=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B43=\"Small business\",BA$11,IF($B43=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BA$12,IF($D43=\"Small business medium rebalancing\",BA$14,1)))*IF($C43=\"Resi discount\",1+BA$10,1),AZ43*BA$8*IF(AND($A43=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B43=\"Small business\",BA$11,IF($B43=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BA$12,IF($D43=\"Small business medium rebalancing\",BA$14,1)))*IF($C43=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BB42*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A43=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B43=\"Small business\",BB$11,IF($B43=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BB$12,IF($D43=\"Small business medium rebalancing\",BB$14,1)))*IF($C43=\"Resi discount\",1+BB$10,1),BA43*BB$8*IF(AND($A43=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B43=\"Small business\",BB$11,IF($B43=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BB$12,IF($D43=\"Small business medium rebalancing\",BB$14,1)))*IF($C43=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BC42*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A43=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B43=\"Small business\",BC$11,IF($B43=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BC$12,IF($D43=\"Small business medium rebalancing\",BC$14,1)))*IF($C43=\"Resi discount\",1+BC$10,1),BB43*BC$8*IF(AND($A43=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B43=\"Small business\",BC$11,IF($B43=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BC$12,IF($D43=\"Small business medium rebalancing\",BC$14,1)))*IF($C43=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BD42*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A43=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B43=\"Small business\",BD$11,IF($B43=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BD$12,IF($D43=\"Small business medium rebalancing\",BD$14,1)))*IF($C43=\"Resi discount\",1+BD$10,1),BC43*BD$8*IF(AND($A43=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B43=\"Small business\",BD$11,IF($B43=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BD$12,IF($D43=\"Small business medium rebalancing\",BD$14,1)))*IF($C43=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BE42*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A43=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B43=\"Small business\",BE$11,IF($B43=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BE$12,IF($D43=\"Small business medium rebalancing\",BE$14,1)))*IF($C43=\"Resi discount\",1+BE$10,1),BD43*BE$8*IF(AND($A43=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B43=\"Small business\",BE$11,IF($B43=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BE$12,IF($D43=\"Small business medium rebalancing\",BE$14,1)))*IF($C43=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BF42*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A43=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B43=\"Small business\",BF$11,IF($B43=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BF$12,IF($D43=\"Small business medium rebalancing\",BF$14,1)))*IF($C43=\"Resi discount\",1+BF$10,1),BE43*BF$8*IF(AND($A43=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B43=\"Small business\",BF$11,IF($B43=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BF$12,IF($D43=\"Small business medium rebalancing\",BF$14,1)))*IF($C43=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BG42*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A43=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B43=\"Small business\",BG$11,IF($B43=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BG$12,IF($D43=\"Small business medium rebalancing\",BG$14,1)))*IF($C43=\"Resi discount\",1+BG$10,1),BF43*BG$8*IF(AND($A43=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B43=\"Small business\",BG$11,IF($B43=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BG$12,IF($D43=\"Small business medium rebalancing\",BG$14,1)))*IF($C43=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BH42*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A43=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B43=\"Small business\",BH$11,IF($B43=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BH$12,IF($D43=\"Small business medium rebalancing\",BH$14,1)))*IF($C43=\"Resi discount\",1+BH$10,1),BG43*BH$8*IF(AND($A43=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B43=\"Small business\",BH$11,IF($B43=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BH$12,IF($D43=\"Small business medium rebalancing\",BH$14,1)))*IF($C43=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BI42*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A43=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B43=\"Small business\",BI$11,IF($B43=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BI$12,IF($D43=\"Small business medium rebalancing\",BI$14,1)))*IF($C43=\"Resi discount\",1+BI$10,1),BH43*BI$8*IF(AND($A43=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B43=\"Small business\",BI$11,IF($B43=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BI$12,IF($D43=\"Small business medium rebalancing\",BI$14,1)))*IF($C43=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BJ42*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A43=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B43=\"Small business\",BJ$11,IF($B43=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BJ$12,IF($D43=\"Small business medium rebalancing\",BJ$14,1)))*IF($C43=\"Resi discount\",1+BJ$10,1),BI43*BJ$8*IF(AND($A43=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B43=\"Small business\",BJ$11,IF($B43=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BJ$12,IF($D43=\"Small business medium rebalancing\",BJ$14,1)))*IF($C43=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BK42*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A43=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B43=\"Small business\",BK$11,IF($B43=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BK$12,IF($D43=\"Small business medium rebalancing\",BK$14,1)))*IF($C43=\"Resi discount\",1+BK$10,1),BJ43*BK$8*IF(AND($A43=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B43=\"Small business\",BK$11,IF($B43=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BK$12,IF($D43=\"Small business medium rebalancing\",BK$14,1)))*IF($C43=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BL42*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A43=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B43=\"Small business\",BL$11,IF($B43=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BL$12,IF($D43=\"Small business medium rebalancing\",BL$14,1)))*IF($C43=\"Resi discount\",1+BL$10,1),BK43*BL$8*IF(AND($A43=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B43=\"Small business\",BL$11,IF($B43=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BL$12,IF($D43=\"Small business medium rebalancing\",BL$14,1)))*IF($C43=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BM42*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A43=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B43=\"Small business\",BM$11,IF($B43=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BM$12,IF($D43=\"Small business medium rebalancing\",BM$14,1)))*IF($C43=\"Resi discount\",1+BM$10,1),BL43*BM$8*IF(AND($A43=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B43=\"Small business\",BM$11,IF($B43=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BM$12,IF($D43=\"Small business medium rebalancing\",BM$14,1)))*IF($C43=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BN42*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A43=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B43=\"Small business\",BN$11,IF($B43=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BN$12,IF($D43=\"Small business medium rebalancing\",BN$14,1)))*IF($C43=\"Resi discount\",1+BN$10,1),BM43*BN$8*IF(AND($A43=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B43=\"Small business\",BN$11,IF($B43=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BN$12,IF($D43=\"Small business medium rebalancing\",BN$14,1)))*IF($C43=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BO42*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A43=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B43=\"Small business\",BO$11,IF($B43=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BO$12,IF($D43=\"Small business medium rebalancing\",BO$14,1)))*IF($C43=\"Resi discount\",1+BO$10,1),BN43*BO$8*IF(AND($A43=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B43=\"Small business\",BO$11,IF($B43=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BO$12,IF($D43=\"Small business medium rebalancing\",BO$14,1)))*IF($C43=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BP42*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A43=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B43=\"Small business\",BP$11,IF($B43=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BP$12,IF($D43=\"Small business medium rebalancing\",BP$14,1)))*IF($C43=\"Resi discount\",1+BP$10,1),BO43*BP$8*IF(AND($A43=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B43=\"Small business\",BP$11,IF($B43=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BP$12,IF($D43=\"Small business medium rebalancing\",BP$14,1)))*IF($C43=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BQ42*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A43=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B43=\"Small business\",BQ$11,IF($B43=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BQ$12,IF($D43=\"Small business medium rebalancing\",BQ$14,1)))*IF($C43=\"Resi discount\",1+BQ$10,1),BP43*BQ$8*IF(AND($A43=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B43=\"Small business\",BQ$11,IF($B43=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BQ$12,IF($D43=\"Small business medium rebalancing\",BQ$14,1)))*IF($C43=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BR42*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A43=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B43=\"Small business\",BR$11,IF($B43=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BR$12,IF($D43=\"Small business medium rebalancing\",BR$14,1)))*IF($C43=\"Resi discount\",1+BR$10,1),BQ43*BR$8*IF(AND($A43=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B43=\"Small business\",BR$11,IF($B43=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BR$12,IF($D43=\"Small business medium rebalancing\",BR$14,1)))*IF($C43=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BS42*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A43=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B43=\"Small business\",BS$11,IF($B43=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BS$12,IF($D43=\"Small business medium rebalancing\",BS$14,1)))*IF($C43=\"Resi discount\",1+BS$10,1),BR43*BS$8*IF(AND($A43=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B43=\"Small business\",BS$11,IF($B43=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BS$12,IF($D43=\"Small business medium rebalancing\",BS$14,1)))*IF($C43=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BT42*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A43=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B43=\"Small business\",BT$11,IF($B43=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BT$12,IF($D43=\"Small business medium rebalancing\",BT$14,1)))*IF($C43=\"Resi discount\",1+BT$10,1),BS43*BT$8*IF(AND($A43=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B43=\"Small business\",BT$11,IF($B43=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BT$12,IF($D43=\"Small business medium rebalancing\",BT$14,1)))*IF($C43=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BU42*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A43=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B43=\"Small business\",BU$11,IF($B43=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BU$12,IF($D43=\"Small business medium rebalancing\",BU$14,1)))*IF($C43=\"Resi discount\",1+BU$10,1),BT43*BU$8*IF(AND($A43=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B43=\"Small business\",BU$11,IF($B43=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BU$12,IF($D43=\"Small business medium rebalancing\",BU$14,1)))*IF($C43=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BV42*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A43=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B43=\"Small business\",BV$11,IF($B43=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BV$12,IF($D43=\"Small business medium rebalancing\",BV$14,1)))*IF($C43=\"Resi discount\",1+BV$10,1),BU43*BV$8*IF(AND($A43=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B43=\"Small business\",BV$11,IF($B43=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BV$12,IF($D43=\"Small business medium rebalancing\",BV$14,1)))*IF($C43=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BW42*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A43=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B43=\"Small business\",BW$11,IF($B43=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BW$12,IF($D43=\"Small business medium rebalancing\",BW$14,1)))*IF($C43=\"Resi discount\",1+BW$10,1),BV43*BW$8*IF(AND($A43=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B43=\"Small business\",BW$11,IF($B43=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BW$12,IF($D43=\"Small business medium rebalancing\",BW$14,1)))*IF($C43=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BX42*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A43=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B43=\"Small business\",BX$11,IF($B43=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BX$12,IF($D43=\"Small business medium rebalancing\",BX$14,1)))*IF($C43=\"Resi discount\",1+BX$10,1),BW43*BX$8*IF(AND($A43=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B43=\"Small business\",BX$11,IF($B43=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BX$12,IF($D43=\"Small business medium rebalancing\",BX$14,1)))*IF($C43=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BY42*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A43=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B43=\"Small business\",BY$11,IF($B43=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BY$12,IF($D43=\"Small business medium rebalancing\",BY$14,1)))*IF($C43=\"Resi discount\",1+BY$10,1),BX43*BY$8*IF(AND($A43=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B43=\"Small business\",BY$11,IF($B43=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BY$12,IF($D43=\"Small business medium rebalancing\",BY$14,1)))*IF($C43=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),BZ42*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A43=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B43=\"Small business\",BZ$11,IF($B43=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BZ$12,IF($D43=\"Small business medium rebalancing\",BZ$14,1)))*IF($C43=\"Resi discount\",1+BZ$10,1),BY43*BZ$8*IF(AND($A43=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B43=\"Small business\",BZ$11,IF($B43=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",BZ$12,IF($D43=\"Small business medium rebalancing\",BZ$14,1)))*IF($C43=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CA42*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A43=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B43=\"Small business\",CA$11,IF($B43=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CA$12,IF($D43=\"Small business medium rebalancing\",CA$14,1)))*IF($C43=\"Resi discount\",1+CA$10,1),BZ43*CA$8*IF(AND($A43=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B43=\"Small business\",CA$11,IF($B43=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CA$12,IF($D43=\"Small business medium rebalancing\",CA$14,1)))*IF($C43=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CB42*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A43=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B43=\"Small business\",CB$11,IF($B43=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CB$12,IF($D43=\"Small business medium rebalancing\",CB$14,1)))*IF($C43=\"Resi discount\",1+CB$10,1),CA43*CB$8*IF(AND($A43=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B43=\"Small business\",CB$11,IF($B43=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CB$12,IF($D43=\"Small business medium rebalancing\",CB$14,1)))*IF($C43=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CC42*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A43=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B43=\"Small business\",CC$11,IF($B43=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CC$12,IF($D43=\"Small business medium rebalancing\",CC$14,1)))*IF($C43=\"Resi discount\",1+CC$10,1),CB43*CC$8*IF(AND($A43=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B43=\"Small business\",CC$11,IF($B43=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CC$12,IF($D43=\"Small business medium rebalancing\",CC$14,1)))*IF($C43=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CD42*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A43=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B43=\"Small business\",CD$11,IF($B43=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CD$12,IF($D43=\"Small business medium rebalancing\",CD$14,1)))*IF($C43=\"Resi discount\",1+CD$10,1),CC43*CD$8*IF(AND($A43=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B43=\"Small business\",CD$11,IF($B43=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CD$12,IF($D43=\"Small business medium rebalancing\",CD$14,1)))*IF($C43=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CE42*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A43=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B43=\"Small business\",CE$11,IF($B43=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CE$12,IF($D43=\"Small business medium rebalancing\",CE$14,1)))*IF($C43=\"Resi discount\",1+CE$10,1),CD43*CE$8*IF(AND($A43=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B43=\"Small business\",CE$11,IF($B43=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CE$12,IF($D43=\"Small business medium rebalancing\",CE$14,1)))*IF($C43=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CF42*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A43=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B43=\"Small business\",CF$11,IF($B43=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CF$12,IF($D43=\"Small business medium rebalancing\",CF$14,1)))*IF($C43=\"Resi discount\",1+CF$10,1),CE43*CF$8*IF(AND($A43=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B43=\"Small business\",CF$11,IF($B43=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CF$12,IF($D43=\"Small business medium rebalancing\",CF$14,1)))*IF($C43=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CG42*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A43=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B43=\"Small business\",CG$11,IF($B43=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CG$12,IF($D43=\"Small business medium rebalancing\",CG$14,1)))*IF($C43=\"Resi discount\",1+CG$10,1),CF43*CG$8*IF(AND($A43=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B43=\"Small business\",CG$11,IF($B43=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CG$12,IF($D43=\"Small business medium rebalancing\",CG$14,1)))*IF($C43=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CH42*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A43=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B43=\"Small business\",CH$11,IF($B43=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CH$12,IF($D43=\"Small business medium rebalancing\",CH$14,1)))*IF($C43=\"Resi discount\",1+CH$10,1),CG43*CH$8*IF(AND($A43=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B43=\"Small business\",CH$11,IF($B43=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CH$12,IF($D43=\"Small business medium rebalancing\",CH$14,1)))*IF($C43=\"Resi discount\",1+CH$10,1)))","v":11.591843425955194},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CI42*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A43=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B43=\"Small business\",CI$11,IF($B43=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CI$12,IF($D43=\"Small business medium rebalancing\",CI$14,1)))*IF($C43=\"Resi discount\",1+CI$10,1),CH43*CI$8*IF(AND($A43=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B43=\"Small business\",CI$11,IF($B43=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CI$12,IF($D43=\"Small business medium rebalancing\",CI$14,1)))*IF($C43=\"Resi discount\",1+CI$10,1)))","v":11.862268443233285},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CJ42*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A43=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B43=\"Small business\",CJ$11,IF($B43=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CJ$12,IF($D43=\"Small business medium rebalancing\",CJ$14,1)))*IF($C43=\"Resi discount\",1+CJ$10,1),CI43*CJ$8*IF(AND($A43=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B43=\"Small business\",CJ$11,IF($B43=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CJ$12,IF($D43=\"Small business medium rebalancing\",CJ$14,1)))*IF($C43=\"Resi discount\",1+CJ$10,1)))","v":12.154685626074945},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CK42*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A43=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B43=\"Small business\",CK$11,IF($B43=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CK$12,IF($D43=\"Small business medium rebalancing\",CK$14,1)))*IF($C43=\"Resi discount\",1+CK$10,1),CJ43*CK$8*IF(AND($A43=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B43=\"Small business\",CK$11,IF($B43=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CK$12,IF($D43=\"Small business medium rebalancing\",CK$14,1)))*IF($C43=\"Resi discount\",1+CK$10,1)))","v":12.476490718234723},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CL42*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A43=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B43=\"Small business\",CL$11,IF($B43=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CL$12,IF($D43=\"Small business medium rebalancing\",CL$14,1)))*IF($C43=\"Resi discount\",1+CL$10,1),CK43*CL$8*IF(AND($A43=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B43=\"Small business\",CL$11,IF($B43=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CL$12,IF($D43=\"Small business medium rebalancing\",CL$14,1)))*IF($C43=\"Resi discount\",1+CL$10,1)))","v":12.710363307394843},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CM42*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A43=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B43=\"Small business\",CM$11,IF($B43=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CM$12,IF($D43=\"Small business medium rebalancing\",CM$14,1)))*IF($C43=\"Resi discount\",1+CM$10,1),CL43*CM$8*IF(AND($A43=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B43=\"Small business\",CM$11,IF($B43=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CM$12,IF($D43=\"Small business medium rebalancing\",CM$14,1)))*IF($C43=\"Resi discount\",1+CM$10,1)))","v":2.8919609375312643},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CN42*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A43=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B43=\"Small business\",CN$11,IF($B43=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CN$12,IF($D43=\"Small business medium rebalancing\",CN$14,1)))*IF($C43=\"Resi discount\",1+CN$10,1),CM43*CN$8*IF(AND($A43=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B43=\"Small business\",CN$11,IF($B43=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CN$12,IF($D43=\"Small business medium rebalancing\",CN$14,1)))*IF($C43=\"Resi discount\",1+CN$10,1)))","v":2.9594272203097529},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CO42*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A43=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B43=\"Small business\",CO$11,IF($B43=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CO$12,IF($D43=\"Small business medium rebalancing\",CO$14,1)))*IF($C43=\"Resi discount\",1+CO$10,1),CN43*CO$8*IF(AND($A43=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B43=\"Small business\",CO$11,IF($B43=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CO$12,IF($D43=\"Small business medium rebalancing\",CO$14,1)))*IF($C43=\"Resi discount\",1+CO$10,1)))","v":3.0323801613706642},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CP42*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A43=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B43=\"Small business\",CP$11,IF($B43=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CP$12,IF($D43=\"Small business medium rebalancing\",CP$14,1)))*IF($C43=\"Resi discount\",1+CP$10,1),CO43*CP$8*IF(AND($A43=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B43=\"Small business\",CP$11,IF($B43=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CP$12,IF($D43=\"Small business medium rebalancing\",CP$14,1)))*IF($C43=\"Resi discount\",1+CP$10,1)))","v":3.1126648686279172},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E43=\"NAT56\",$E43=\"NAT75\")),CQ42*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E43,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A43=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B43=\"Small business\",CQ$11,IF($B43=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CQ$12,IF($D43=\"Small business medium rebalancing\",CQ$14,1)))*IF($C43=\"Resi discount\",1+CQ$10,1),CP43*CQ$8*IF(AND($A43=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B43=\"Small business\",CQ$11,IF($B43=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D43=\"Small business rebalancing\",CQ$12,IF($D43=\"Small business medium rebalancing\",CQ$14,1)))*IF($C43=\"Resi discount\",1+CQ$10,1)))","v":3.1710119638531644}]
[null,"Small business medium",null,"Small business medium rebalancing",{"$f":"'Admin|Lists'!$B$32","v":"NASN19"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),F43*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A44=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B44=\"Small business\",F$11,IF($B44=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",F$12,IF($D44=\"Small business medium rebalancing\",F$14,1)))*IF($C44=\"Resi discount\",1+F$10,1),E44*F$8*IF(AND($A44=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B44=\"Small business\",F$11,IF($B44=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",F$12,IF($D44=\"Small business medium rebalancing\",F$14,1)))*IF($C44=\"Resi discount\",1+F$10,1)))","v":157.82759227668009},{"$f":"IF(AND(G$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),G43*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A44=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B44=\"Small business\",G$11,IF($B44=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",G$12,IF($D44=\"Small business medium rebalancing\",G$14,1)))*IF($C44=\"Resi discount\",1+G$10,1),F44*G$8*IF(AND($A44=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B44=\"Small business\",G$11,IF($B44=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",G$12,IF($D44=\"Small business medium rebalancing\",G$14,1)))*IF($C44=\"Resi discount\",1+G$10,1)))","v":174.12093358437315},{"$f":"IF(AND(H$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),H43*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A44=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B44=\"Small business\",H$11,IF($B44=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",H$12,IF($D44=\"Small business medium rebalancing\",H$14,1)))*IF($C44=\"Resi discount\",1+H$10,1),G44*H$8*IF(AND($A44=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B44=\"Small business\",H$11,IF($B44=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",H$12,IF($D44=\"Small business medium rebalancing\",H$14,1)))*IF($C44=\"Resi discount\",1+H$10,1)))","v":192.3461402770663},{"$f":"IF(AND(I$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),I43*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A44=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B44=\"Small business\",I$11,IF($B44=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",I$12,IF($D44=\"Small business medium rebalancing\",I$14,1)))*IF($C44=\"Resi discount\",1+I$10,1),H44*I$8*IF(AND($A44=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B44=\"Small business\",I$11,IF($B44=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",I$12,IF($D44=\"Small business medium rebalancing\",I$14,1)))*IF($C44=\"Resi discount\",1+I$10,1)))","v":212.83067623439658},{"$f":"IF(AND(J$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),J43*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A44=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B44=\"Small business\",J$11,IF($B44=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",J$12,IF($D44=\"Small business medium rebalancing\",J$14,1)))*IF($C44=\"Resi discount\",1+J$10,1),I44*J$8*IF(AND($A44=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B44=\"Small business\",J$11,IF($B44=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",J$12,IF($D44=\"Small business medium rebalancing\",J$14,1)))*IF($C44=\"Resi discount\",1+J$10,1)))","v":233.60234673349402},{"$f":"IF(AND(K$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),K43*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A44=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B44=\"Small business\",K$11,IF($B44=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",K$12,IF($D44=\"Small business medium rebalancing\",K$14,1)))*IF($C44=\"Resi discount\",1+K$10,1),J44*K$8*IF(AND($A44=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B44=\"Small business\",K$11,IF($B44=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",K$12,IF($D44=\"Small business medium rebalancing\",K$14,1)))*IF($C44=\"Resi discount\",1+K$10,1)))","v":16.129713342952144},{"$f":"IF(AND(L$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),L43*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A44=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B44=\"Small business\",L$11,IF($B44=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",L$12,IF($D44=\"Small business medium rebalancing\",L$14,1)))*IF($C44=\"Resi discount\",1+L$10,1),K44*L$8*IF(AND($A44=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B44=\"Small business\",L$11,IF($B44=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",L$12,IF($D44=\"Small business medium rebalancing\",L$14,1)))*IF($C44=\"Resi discount\",1+L$10,1)))","v":16.531351268730567},{"$f":"IF(AND(M$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),M43*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A44=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B44=\"Small business\",M$11,IF($B44=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",M$12,IF($D44=\"Small business medium rebalancing\",M$14,1)))*IF($C44=\"Resi discount\",1+M$10,1),L44*M$8*IF(AND($A44=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B44=\"Small business\",M$11,IF($B44=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",M$12,IF($D44=\"Small business medium rebalancing\",M$14,1)))*IF($C44=\"Resi discount\",1+M$10,1)))","v":16.963631152264252},{"$f":"IF(AND(N$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),N43*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A44=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B44=\"Small business\",N$11,IF($B44=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",N$12,IF($D44=\"Small business medium rebalancing\",N$14,1)))*IF($C44=\"Resi discount\",1+N$10,1),M44*N$8*IF(AND($A44=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B44=\"Small business\",N$11,IF($B44=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",N$12,IF($D44=\"Small business medium rebalancing\",N$14,1)))*IF($C44=\"Resi discount\",1+N$10,1)))","v":17.435354884315462},{"$f":"IF(AND(O$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),O43*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A44=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B44=\"Small business\",O$11,IF($B44=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",O$12,IF($D44=\"Small business medium rebalancing\",O$14,1)))*IF($C44=\"Resi discount\",1+O$10,1),N44*O$8*IF(AND($A44=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B44=\"Small business\",O$11,IF($B44=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",O$12,IF($D44=\"Small business medium rebalancing\",O$14,1)))*IF($C44=\"Resi discount\",1+O$10,1)))","v":17.778101770279726},{"$f":"IF(AND(P$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),P43*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A44=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B44=\"Small business\",P$11,IF($B44=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",P$12,IF($D44=\"Small business medium rebalancing\",P$14,1)))*IF($C44=\"Resi discount\",1+P$10,1),O44*P$8*IF(AND($A44=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B44=\"Small business\",P$11,IF($B44=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",P$12,IF($D44=\"Small business medium rebalancing\",P$14,1)))*IF($C44=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),Q43*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A44=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B44=\"Small business\",Q$11,IF($B44=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",Q$12,IF($D44=\"Small business medium rebalancing\",Q$14,1)))*IF($C44=\"Resi discount\",1+Q$10,1),P44*Q$8*IF(AND($A44=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B44=\"Small business\",Q$11,IF($B44=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",Q$12,IF($D44=\"Small business medium rebalancing\",Q$14,1)))*IF($C44=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),R43*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A44=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B44=\"Small business\",R$11,IF($B44=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",R$12,IF($D44=\"Small business medium rebalancing\",R$14,1)))*IF($C44=\"Resi discount\",1+R$10,1),Q44*R$8*IF(AND($A44=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B44=\"Small business\",R$11,IF($B44=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",R$12,IF($D44=\"Small business medium rebalancing\",R$14,1)))*IF($C44=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),S43*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A44=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B44=\"Small business\",S$11,IF($B44=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",S$12,IF($D44=\"Small business medium rebalancing\",S$14,1)))*IF($C44=\"Resi discount\",1+S$10,1),R44*S$8*IF(AND($A44=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B44=\"Small business\",S$11,IF($B44=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",S$12,IF($D44=\"Small business medium rebalancing\",S$14,1)))*IF($C44=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),T43*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A44=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B44=\"Small business\",T$11,IF($B44=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",T$12,IF($D44=\"Small business medium rebalancing\",T$14,1)))*IF($C44=\"Resi discount\",1+T$10,1),S44*T$8*IF(AND($A44=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B44=\"Small business\",T$11,IF($B44=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",T$12,IF($D44=\"Small business medium rebalancing\",T$14,1)))*IF($C44=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),U43*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A44=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B44=\"Small business\",U$11,IF($B44=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",U$12,IF($D44=\"Small business medium rebalancing\",U$14,1)))*IF($C44=\"Resi discount\",1+U$10,1),T44*U$8*IF(AND($A44=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B44=\"Small business\",U$11,IF($B44=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",U$12,IF($D44=\"Small business medium rebalancing\",U$14,1)))*IF($C44=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),V43*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A44=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B44=\"Small business\",V$11,IF($B44=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",V$12,IF($D44=\"Small business medium rebalancing\",V$14,1)))*IF($C44=\"Resi discount\",1+V$10,1),U44*V$8*IF(AND($A44=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B44=\"Small business\",V$11,IF($B44=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",V$12,IF($D44=\"Small business medium rebalancing\",V$14,1)))*IF($C44=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),W43*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A44=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B44=\"Small business\",W$11,IF($B44=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",W$12,IF($D44=\"Small business medium rebalancing\",W$14,1)))*IF($C44=\"Resi discount\",1+W$10,1),V44*W$8*IF(AND($A44=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B44=\"Small business\",W$11,IF($B44=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",W$12,IF($D44=\"Small business medium rebalancing\",W$14,1)))*IF($C44=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),X43*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A44=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B44=\"Small business\",X$11,IF($B44=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",X$12,IF($D44=\"Small business medium rebalancing\",X$14,1)))*IF($C44=\"Resi discount\",1+X$10,1),W44*X$8*IF(AND($A44=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B44=\"Small business\",X$11,IF($B44=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",X$12,IF($D44=\"Small business medium rebalancing\",X$14,1)))*IF($C44=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),Y43*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A44=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B44=\"Small business\",Y$11,IF($B44=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",Y$12,IF($D44=\"Small business medium rebalancing\",Y$14,1)))*IF($C44=\"Resi discount\",1+Y$10,1),X44*Y$8*IF(AND($A44=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B44=\"Small business\",Y$11,IF($B44=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",Y$12,IF($D44=\"Small business medium rebalancing\",Y$14,1)))*IF($C44=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),Z43*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A44=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B44=\"Small business\",Z$11,IF($B44=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",Z$12,IF($D44=\"Small business medium rebalancing\",Z$14,1)))*IF($C44=\"Resi discount\",1+Z$10,1),Y44*Z$8*IF(AND($A44=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B44=\"Small business\",Z$11,IF($B44=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",Z$12,IF($D44=\"Small business medium rebalancing\",Z$14,1)))*IF($C44=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AA43*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A44=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B44=\"Small business\",AA$11,IF($B44=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AA$12,IF($D44=\"Small business medium rebalancing\",AA$14,1)))*IF($C44=\"Resi discount\",1+AA$10,1),Z44*AA$8*IF(AND($A44=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B44=\"Small business\",AA$11,IF($B44=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AA$12,IF($D44=\"Small business medium rebalancing\",AA$14,1)))*IF($C44=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AB43*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A44=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B44=\"Small business\",AB$11,IF($B44=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AB$12,IF($D44=\"Small business medium rebalancing\",AB$14,1)))*IF($C44=\"Resi discount\",1+AB$10,1),AA44*AB$8*IF(AND($A44=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B44=\"Small business\",AB$11,IF($B44=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AB$12,IF($D44=\"Small business medium rebalancing\",AB$14,1)))*IF($C44=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AC43*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A44=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B44=\"Small business\",AC$11,IF($B44=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AC$12,IF($D44=\"Small business medium rebalancing\",AC$14,1)))*IF($C44=\"Resi discount\",1+AC$10,1),AB44*AC$8*IF(AND($A44=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B44=\"Small business\",AC$11,IF($B44=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AC$12,IF($D44=\"Small business medium rebalancing\",AC$14,1)))*IF($C44=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AD43*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A44=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B44=\"Small business\",AD$11,IF($B44=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AD$12,IF($D44=\"Small business medium rebalancing\",AD$14,1)))*IF($C44=\"Resi discount\",1+AD$10,1),AC44*AD$8*IF(AND($A44=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B44=\"Small business\",AD$11,IF($B44=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AD$12,IF($D44=\"Small business medium rebalancing\",AD$14,1)))*IF($C44=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AE43*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A44=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B44=\"Small business\",AE$11,IF($B44=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AE$12,IF($D44=\"Small business medium rebalancing\",AE$14,1)))*IF($C44=\"Resi discount\",1+AE$10,1),AD44*AE$8*IF(AND($A44=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B44=\"Small business\",AE$11,IF($B44=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AE$12,IF($D44=\"Small business medium rebalancing\",AE$14,1)))*IF($C44=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AF43*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A44=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B44=\"Small business\",AF$11,IF($B44=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AF$12,IF($D44=\"Small business medium rebalancing\",AF$14,1)))*IF($C44=\"Resi discount\",1+AF$10,1),AE44*AF$8*IF(AND($A44=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B44=\"Small business\",AF$11,IF($B44=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AF$12,IF($D44=\"Small business medium rebalancing\",AF$14,1)))*IF($C44=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AG43*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A44=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B44=\"Small business\",AG$11,IF($B44=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AG$12,IF($D44=\"Small business medium rebalancing\",AG$14,1)))*IF($C44=\"Resi discount\",1+AG$10,1),AF44*AG$8*IF(AND($A44=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B44=\"Small business\",AG$11,IF($B44=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AG$12,IF($D44=\"Small business medium rebalancing\",AG$14,1)))*IF($C44=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AH43*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A44=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B44=\"Small business\",AH$11,IF($B44=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AH$12,IF($D44=\"Small business medium rebalancing\",AH$14,1)))*IF($C44=\"Resi discount\",1+AH$10,1),AG44*AH$8*IF(AND($A44=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B44=\"Small business\",AH$11,IF($B44=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AH$12,IF($D44=\"Small business medium rebalancing\",AH$14,1)))*IF($C44=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AI43*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A44=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B44=\"Small business\",AI$11,IF($B44=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AI$12,IF($D44=\"Small business medium rebalancing\",AI$14,1)))*IF($C44=\"Resi discount\",1+AI$10,1),AH44*AI$8*IF(AND($A44=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B44=\"Small business\",AI$11,IF($B44=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AI$12,IF($D44=\"Small business medium rebalancing\",AI$14,1)))*IF($C44=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AJ43*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A44=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B44=\"Small business\",AJ$11,IF($B44=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AJ$12,IF($D44=\"Small business medium rebalancing\",AJ$14,1)))*IF($C44=\"Resi discount\",1+AJ$10,1),AI44*AJ$8*IF(AND($A44=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B44=\"Small business\",AJ$11,IF($B44=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AJ$12,IF($D44=\"Small business medium rebalancing\",AJ$14,1)))*IF($C44=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AK43*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A44=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B44=\"Small business\",AK$11,IF($B44=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AK$12,IF($D44=\"Small business medium rebalancing\",AK$14,1)))*IF($C44=\"Resi discount\",1+AK$10,1),AJ44*AK$8*IF(AND($A44=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B44=\"Small business\",AK$11,IF($B44=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AK$12,IF($D44=\"Small business medium rebalancing\",AK$14,1)))*IF($C44=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AL43*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A44=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B44=\"Small business\",AL$11,IF($B44=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AL$12,IF($D44=\"Small business medium rebalancing\",AL$14,1)))*IF($C44=\"Resi discount\",1+AL$10,1),AK44*AL$8*IF(AND($A44=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B44=\"Small business\",AL$11,IF($B44=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AL$12,IF($D44=\"Small business medium rebalancing\",AL$14,1)))*IF($C44=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AM43*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A44=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B44=\"Small business\",AM$11,IF($B44=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AM$12,IF($D44=\"Small business medium rebalancing\",AM$14,1)))*IF($C44=\"Resi discount\",1+AM$10,1),AL44*AM$8*IF(AND($A44=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B44=\"Small business\",AM$11,IF($B44=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AM$12,IF($D44=\"Small business medium rebalancing\",AM$14,1)))*IF($C44=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AN43*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A44=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B44=\"Small business\",AN$11,IF($B44=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AN$12,IF($D44=\"Small business medium rebalancing\",AN$14,1)))*IF($C44=\"Resi discount\",1+AN$10,1),AM44*AN$8*IF(AND($A44=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B44=\"Small business\",AN$11,IF($B44=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AN$12,IF($D44=\"Small business medium rebalancing\",AN$14,1)))*IF($C44=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AO43*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A44=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B44=\"Small business\",AO$11,IF($B44=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AO$12,IF($D44=\"Small business medium rebalancing\",AO$14,1)))*IF($C44=\"Resi discount\",1+AO$10,1),AN44*AO$8*IF(AND($A44=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B44=\"Small business\",AO$11,IF($B44=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AO$12,IF($D44=\"Small business medium rebalancing\",AO$14,1)))*IF($C44=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AP43*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A44=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B44=\"Small business\",AP$11,IF($B44=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AP$12,IF($D44=\"Small business medium rebalancing\",AP$14,1)))*IF($C44=\"Resi discount\",1+AP$10,1),AO44*AP$8*IF(AND($A44=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B44=\"Small business\",AP$11,IF($B44=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AP$12,IF($D44=\"Small business medium rebalancing\",AP$14,1)))*IF($C44=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AQ43*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A44=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B44=\"Small business\",AQ$11,IF($B44=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AQ$12,IF($D44=\"Small business medium rebalancing\",AQ$14,1)))*IF($C44=\"Resi discount\",1+AQ$10,1),AP44*AQ$8*IF(AND($A44=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B44=\"Small business\",AQ$11,IF($B44=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AQ$12,IF($D44=\"Small business medium rebalancing\",AQ$14,1)))*IF($C44=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AR43*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A44=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B44=\"Small business\",AR$11,IF($B44=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AR$12,IF($D44=\"Small business medium rebalancing\",AR$14,1)))*IF($C44=\"Resi discount\",1+AR$10,1),AQ44*AR$8*IF(AND($A44=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B44=\"Small business\",AR$11,IF($B44=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AR$12,IF($D44=\"Small business medium rebalancing\",AR$14,1)))*IF($C44=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AS43*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A44=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B44=\"Small business\",AS$11,IF($B44=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AS$12,IF($D44=\"Small business medium rebalancing\",AS$14,1)))*IF($C44=\"Resi discount\",1+AS$10,1),AR44*AS$8*IF(AND($A44=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B44=\"Small business\",AS$11,IF($B44=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AS$12,IF($D44=\"Small business medium rebalancing\",AS$14,1)))*IF($C44=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AT43*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A44=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B44=\"Small business\",AT$11,IF($B44=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AT$12,IF($D44=\"Small business medium rebalancing\",AT$14,1)))*IF($C44=\"Resi discount\",1+AT$10,1),AS44*AT$8*IF(AND($A44=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B44=\"Small business\",AT$11,IF($B44=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AT$12,IF($D44=\"Small business medium rebalancing\",AT$14,1)))*IF($C44=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AU43*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A44=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B44=\"Small business\",AU$11,IF($B44=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AU$12,IF($D44=\"Small business medium rebalancing\",AU$14,1)))*IF($C44=\"Resi discount\",1+AU$10,1),AT44*AU$8*IF(AND($A44=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B44=\"Small business\",AU$11,IF($B44=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AU$12,IF($D44=\"Small business medium rebalancing\",AU$14,1)))*IF($C44=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AV43*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A44=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B44=\"Small business\",AV$11,IF($B44=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AV$12,IF($D44=\"Small business medium rebalancing\",AV$14,1)))*IF($C44=\"Resi discount\",1+AV$10,1),AU44*AV$8*IF(AND($A44=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B44=\"Small business\",AV$11,IF($B44=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AV$12,IF($D44=\"Small business medium rebalancing\",AV$14,1)))*IF($C44=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AW43*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A44=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B44=\"Small business\",AW$11,IF($B44=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AW$12,IF($D44=\"Small business medium rebalancing\",AW$14,1)))*IF($C44=\"Resi discount\",1+AW$10,1),AV44*AW$8*IF(AND($A44=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B44=\"Small business\",AW$11,IF($B44=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AW$12,IF($D44=\"Small business medium rebalancing\",AW$14,1)))*IF($C44=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AX43*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A44=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B44=\"Small business\",AX$11,IF($B44=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AX$12,IF($D44=\"Small business medium rebalancing\",AX$14,1)))*IF($C44=\"Resi discount\",1+AX$10,1),AW44*AX$8*IF(AND($A44=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B44=\"Small business\",AX$11,IF($B44=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AX$12,IF($D44=\"Small business medium rebalancing\",AX$14,1)))*IF($C44=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AY43*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A44=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B44=\"Small business\",AY$11,IF($B44=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AY$12,IF($D44=\"Small business medium rebalancing\",AY$14,1)))*IF($C44=\"Resi discount\",1+AY$10,1),AX44*AY$8*IF(AND($A44=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B44=\"Small business\",AY$11,IF($B44=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AY$12,IF($D44=\"Small business medium rebalancing\",AY$14,1)))*IF($C44=\"Resi discount\",1+AY$10,1)))","v":0},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),AZ43*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A44=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B44=\"Small business\",AZ$11,IF($B44=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AZ$12,IF($D44=\"Small business medium rebalancing\",AZ$14,1)))*IF($C44=\"Resi discount\",1+AZ$10,1),AY44*AZ$8*IF(AND($A44=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B44=\"Small business\",AZ$11,IF($B44=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",AZ$12,IF($D44=\"Small business medium rebalancing\",AZ$14,1)))*IF($C44=\"Resi discount\",1+AZ$10,1)))","v":0},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BA43*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A44=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B44=\"Small business\",BA$11,IF($B44=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BA$12,IF($D44=\"Small business medium rebalancing\",BA$14,1)))*IF($C44=\"Resi discount\",1+BA$10,1),AZ44*BA$8*IF(AND($A44=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B44=\"Small business\",BA$11,IF($B44=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BA$12,IF($D44=\"Small business medium rebalancing\",BA$14,1)))*IF($C44=\"Resi discount\",1+BA$10,1)))","v":0},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BB43*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A44=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B44=\"Small business\",BB$11,IF($B44=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BB$12,IF($D44=\"Small business medium rebalancing\",BB$14,1)))*IF($C44=\"Resi discount\",1+BB$10,1),BA44*BB$8*IF(AND($A44=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B44=\"Small business\",BB$11,IF($B44=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BB$12,IF($D44=\"Small business medium rebalancing\",BB$14,1)))*IF($C44=\"Resi discount\",1+BB$10,1)))","v":0},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BC43*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A44=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B44=\"Small business\",BC$11,IF($B44=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BC$12,IF($D44=\"Small business medium rebalancing\",BC$14,1)))*IF($C44=\"Resi discount\",1+BC$10,1),BB44*BC$8*IF(AND($A44=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B44=\"Small business\",BC$11,IF($B44=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BC$12,IF($D44=\"Small business medium rebalancing\",BC$14,1)))*IF($C44=\"Resi discount\",1+BC$10,1)))","v":0},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BD43*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A44=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B44=\"Small business\",BD$11,IF($B44=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BD$12,IF($D44=\"Small business medium rebalancing\",BD$14,1)))*IF($C44=\"Resi discount\",1+BD$10,1),BC44*BD$8*IF(AND($A44=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B44=\"Small business\",BD$11,IF($B44=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BD$12,IF($D44=\"Small business medium rebalancing\",BD$14,1)))*IF($C44=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BE43*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A44=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B44=\"Small business\",BE$11,IF($B44=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BE$12,IF($D44=\"Small business medium rebalancing\",BE$14,1)))*IF($C44=\"Resi discount\",1+BE$10,1),BD44*BE$8*IF(AND($A44=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B44=\"Small business\",BE$11,IF($B44=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BE$12,IF($D44=\"Small business medium rebalancing\",BE$14,1)))*IF($C44=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BF43*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A44=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B44=\"Small business\",BF$11,IF($B44=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BF$12,IF($D44=\"Small business medium rebalancing\",BF$14,1)))*IF($C44=\"Resi discount\",1+BF$10,1),BE44*BF$8*IF(AND($A44=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B44=\"Small business\",BF$11,IF($B44=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BF$12,IF($D44=\"Small business medium rebalancing\",BF$14,1)))*IF($C44=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BG43*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A44=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B44=\"Small business\",BG$11,IF($B44=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BG$12,IF($D44=\"Small business medium rebalancing\",BG$14,1)))*IF($C44=\"Resi discount\",1+BG$10,1),BF44*BG$8*IF(AND($A44=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B44=\"Small business\",BG$11,IF($B44=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BG$12,IF($D44=\"Small business medium rebalancing\",BG$14,1)))*IF($C44=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BH43*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A44=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B44=\"Small business\",BH$11,IF($B44=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BH$12,IF($D44=\"Small business medium rebalancing\",BH$14,1)))*IF($C44=\"Resi discount\",1+BH$10,1),BG44*BH$8*IF(AND($A44=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B44=\"Small business\",BH$11,IF($B44=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BH$12,IF($D44=\"Small business medium rebalancing\",BH$14,1)))*IF($C44=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BI43*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A44=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B44=\"Small business\",BI$11,IF($B44=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BI$12,IF($D44=\"Small business medium rebalancing\",BI$14,1)))*IF($C44=\"Resi discount\",1+BI$10,1),BH44*BI$8*IF(AND($A44=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B44=\"Small business\",BI$11,IF($B44=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BI$12,IF($D44=\"Small business medium rebalancing\",BI$14,1)))*IF($C44=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BJ43*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A44=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B44=\"Small business\",BJ$11,IF($B44=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BJ$12,IF($D44=\"Small business medium rebalancing\",BJ$14,1)))*IF($C44=\"Resi discount\",1+BJ$10,1),BI44*BJ$8*IF(AND($A44=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B44=\"Small business\",BJ$11,IF($B44=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BJ$12,IF($D44=\"Small business medium rebalancing\",BJ$14,1)))*IF($C44=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BK43*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A44=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B44=\"Small business\",BK$11,IF($B44=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BK$12,IF($D44=\"Small business medium rebalancing\",BK$14,1)))*IF($C44=\"Resi discount\",1+BK$10,1),BJ44*BK$8*IF(AND($A44=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B44=\"Small business\",BK$11,IF($B44=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BK$12,IF($D44=\"Small business medium rebalancing\",BK$14,1)))*IF($C44=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BL43*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A44=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B44=\"Small business\",BL$11,IF($B44=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BL$12,IF($D44=\"Small business medium rebalancing\",BL$14,1)))*IF($C44=\"Resi discount\",1+BL$10,1),BK44*BL$8*IF(AND($A44=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B44=\"Small business\",BL$11,IF($B44=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BL$12,IF($D44=\"Small business medium rebalancing\",BL$14,1)))*IF($C44=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BM43*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A44=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B44=\"Small business\",BM$11,IF($B44=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BM$12,IF($D44=\"Small business medium rebalancing\",BM$14,1)))*IF($C44=\"Resi discount\",1+BM$10,1),BL44*BM$8*IF(AND($A44=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B44=\"Small business\",BM$11,IF($B44=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BM$12,IF($D44=\"Small business medium rebalancing\",BM$14,1)))*IF($C44=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BN43*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A44=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B44=\"Small business\",BN$11,IF($B44=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BN$12,IF($D44=\"Small business medium rebalancing\",BN$14,1)))*IF($C44=\"Resi discount\",1+BN$10,1),BM44*BN$8*IF(AND($A44=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B44=\"Small business\",BN$11,IF($B44=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BN$12,IF($D44=\"Small business medium rebalancing\",BN$14,1)))*IF($C44=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BO43*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A44=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B44=\"Small business\",BO$11,IF($B44=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BO$12,IF($D44=\"Small business medium rebalancing\",BO$14,1)))*IF($C44=\"Resi discount\",1+BO$10,1),BN44*BO$8*IF(AND($A44=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B44=\"Small business\",BO$11,IF($B44=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BO$12,IF($D44=\"Small business medium rebalancing\",BO$14,1)))*IF($C44=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BP43*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A44=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B44=\"Small business\",BP$11,IF($B44=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BP$12,IF($D44=\"Small business medium rebalancing\",BP$14,1)))*IF($C44=\"Resi discount\",1+BP$10,1),BO44*BP$8*IF(AND($A44=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B44=\"Small business\",BP$11,IF($B44=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BP$12,IF($D44=\"Small business medium rebalancing\",BP$14,1)))*IF($C44=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BQ43*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A44=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B44=\"Small business\",BQ$11,IF($B44=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BQ$12,IF($D44=\"Small business medium rebalancing\",BQ$14,1)))*IF($C44=\"Resi discount\",1+BQ$10,1),BP44*BQ$8*IF(AND($A44=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B44=\"Small business\",BQ$11,IF($B44=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BQ$12,IF($D44=\"Small business medium rebalancing\",BQ$14,1)))*IF($C44=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BR43*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A44=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B44=\"Small business\",BR$11,IF($B44=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BR$12,IF($D44=\"Small business medium rebalancing\",BR$14,1)))*IF($C44=\"Resi discount\",1+BR$10,1),BQ44*BR$8*IF(AND($A44=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B44=\"Small business\",BR$11,IF($B44=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BR$12,IF($D44=\"Small business medium rebalancing\",BR$14,1)))*IF($C44=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BS43*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A44=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B44=\"Small business\",BS$11,IF($B44=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BS$12,IF($D44=\"Small business medium rebalancing\",BS$14,1)))*IF($C44=\"Resi discount\",1+BS$10,1),BR44*BS$8*IF(AND($A44=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B44=\"Small business\",BS$11,IF($B44=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BS$12,IF($D44=\"Small business medium rebalancing\",BS$14,1)))*IF($C44=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BT43*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A44=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B44=\"Small business\",BT$11,IF($B44=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BT$12,IF($D44=\"Small business medium rebalancing\",BT$14,1)))*IF($C44=\"Resi discount\",1+BT$10,1),BS44*BT$8*IF(AND($A44=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B44=\"Small business\",BT$11,IF($B44=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BT$12,IF($D44=\"Small business medium rebalancing\",BT$14,1)))*IF($C44=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BU43*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A44=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B44=\"Small business\",BU$11,IF($B44=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BU$12,IF($D44=\"Small business medium rebalancing\",BU$14,1)))*IF($C44=\"Resi discount\",1+BU$10,1),BT44*BU$8*IF(AND($A44=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B44=\"Small business\",BU$11,IF($B44=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BU$12,IF($D44=\"Small business medium rebalancing\",BU$14,1)))*IF($C44=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BV43*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A44=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B44=\"Small business\",BV$11,IF($B44=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BV$12,IF($D44=\"Small business medium rebalancing\",BV$14,1)))*IF($C44=\"Resi discount\",1+BV$10,1),BU44*BV$8*IF(AND($A44=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B44=\"Small business\",BV$11,IF($B44=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BV$12,IF($D44=\"Small business medium rebalancing\",BV$14,1)))*IF($C44=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BW43*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A44=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B44=\"Small business\",BW$11,IF($B44=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BW$12,IF($D44=\"Small business medium rebalancing\",BW$14,1)))*IF($C44=\"Resi discount\",1+BW$10,1),BV44*BW$8*IF(AND($A44=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B44=\"Small business\",BW$11,IF($B44=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BW$12,IF($D44=\"Small business medium rebalancing\",BW$14,1)))*IF($C44=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BX43*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A44=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B44=\"Small business\",BX$11,IF($B44=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BX$12,IF($D44=\"Small business medium rebalancing\",BX$14,1)))*IF($C44=\"Resi discount\",1+BX$10,1),BW44*BX$8*IF(AND($A44=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B44=\"Small business\",BX$11,IF($B44=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BX$12,IF($D44=\"Small business medium rebalancing\",BX$14,1)))*IF($C44=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BY43*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A44=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B44=\"Small business\",BY$11,IF($B44=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BY$12,IF($D44=\"Small business medium rebalancing\",BY$14,1)))*IF($C44=\"Resi discount\",1+BY$10,1),BX44*BY$8*IF(AND($A44=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B44=\"Small business\",BY$11,IF($B44=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BY$12,IF($D44=\"Small business medium rebalancing\",BY$14,1)))*IF($C44=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),BZ43*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A44=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B44=\"Small business\",BZ$11,IF($B44=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BZ$12,IF($D44=\"Small business medium rebalancing\",BZ$14,1)))*IF($C44=\"Resi discount\",1+BZ$10,1),BY44*BZ$8*IF(AND($A44=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B44=\"Small business\",BZ$11,IF($B44=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",BZ$12,IF($D44=\"Small business medium rebalancing\",BZ$14,1)))*IF($C44=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CA43*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A44=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B44=\"Small business\",CA$11,IF($B44=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CA$12,IF($D44=\"Small business medium rebalancing\",CA$14,1)))*IF($C44=\"Resi discount\",1+CA$10,1),BZ44*CA$8*IF(AND($A44=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B44=\"Small business\",CA$11,IF($B44=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CA$12,IF($D44=\"Small business medium rebalancing\",CA$14,1)))*IF($C44=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CB43*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A44=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B44=\"Small business\",CB$11,IF($B44=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CB$12,IF($D44=\"Small business medium rebalancing\",CB$14,1)))*IF($C44=\"Resi discount\",1+CB$10,1),CA44*CB$8*IF(AND($A44=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B44=\"Small business\",CB$11,IF($B44=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CB$12,IF($D44=\"Small business medium rebalancing\",CB$14,1)))*IF($C44=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CC43*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A44=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B44=\"Small business\",CC$11,IF($B44=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CC$12,IF($D44=\"Small business medium rebalancing\",CC$14,1)))*IF($C44=\"Resi discount\",1+CC$10,1),CB44*CC$8*IF(AND($A44=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B44=\"Small business\",CC$11,IF($B44=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CC$12,IF($D44=\"Small business medium rebalancing\",CC$14,1)))*IF($C44=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CD43*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A44=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B44=\"Small business\",CD$11,IF($B44=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CD$12,IF($D44=\"Small business medium rebalancing\",CD$14,1)))*IF($C44=\"Resi discount\",1+CD$10,1),CC44*CD$8*IF(AND($A44=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B44=\"Small business\",CD$11,IF($B44=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CD$12,IF($D44=\"Small business medium rebalancing\",CD$14,1)))*IF($C44=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CE43*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A44=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B44=\"Small business\",CE$11,IF($B44=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CE$12,IF($D44=\"Small business medium rebalancing\",CE$14,1)))*IF($C44=\"Resi discount\",1+CE$10,1),CD44*CE$8*IF(AND($A44=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B44=\"Small business\",CE$11,IF($B44=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CE$12,IF($D44=\"Small business medium rebalancing\",CE$14,1)))*IF($C44=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CF43*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A44=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B44=\"Small business\",CF$11,IF($B44=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CF$12,IF($D44=\"Small business medium rebalancing\",CF$14,1)))*IF($C44=\"Resi discount\",1+CF$10,1),CE44*CF$8*IF(AND($A44=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B44=\"Small business\",CF$11,IF($B44=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CF$12,IF($D44=\"Small business medium rebalancing\",CF$14,1)))*IF($C44=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CG43*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A44=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B44=\"Small business\",CG$11,IF($B44=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CG$12,IF($D44=\"Small business medium rebalancing\",CG$14,1)))*IF($C44=\"Resi discount\",1+CG$10,1),CF44*CG$8*IF(AND($A44=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B44=\"Small business\",CG$11,IF($B44=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CG$12,IF($D44=\"Small business medium rebalancing\",CG$14,1)))*IF($C44=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CH43*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A44=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B44=\"Small business\",CH$11,IF($B44=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CH$12,IF($D44=\"Small business medium rebalancing\",CH$14,1)))*IF($C44=\"Resi discount\",1+CH$10,1),CG44*CH$8*IF(AND($A44=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B44=\"Small business\",CH$11,IF($B44=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CH$12,IF($D44=\"Small business medium rebalancing\",CH$14,1)))*IF($C44=\"Resi discount\",1+CH$10,1)))","v":9.2889023159170296},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CI43*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A44=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B44=\"Small business\",CI$11,IF($B44=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CI$12,IF($D44=\"Small business medium rebalancing\",CI$14,1)))*IF($C44=\"Resi discount\",1+CI$10,1),CH44*CI$8*IF(AND($A44=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B44=\"Small business\",CI$11,IF($B44=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CI$12,IF($D44=\"Small business medium rebalancing\",CI$14,1)))*IF($C44=\"Resi discount\",1+CI$10,1)))","v":9.5202006272756439},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CJ43*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A44=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B44=\"Small business\",CJ$11,IF($B44=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CJ$12,IF($D44=\"Small business medium rebalancing\",CJ$14,1)))*IF($C44=\"Resi discount\",1+CJ$10,1),CI44*CJ$8*IF(AND($A44=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B44=\"Small business\",CJ$11,IF($B44=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CJ$12,IF($D44=\"Small business medium rebalancing\",CJ$14,1)))*IF($C44=\"Resi discount\",1+CJ$10,1)))","v":9.7691452629244182},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CK43*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A44=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B44=\"Small business\",CK$11,IF($B44=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CK$12,IF($D44=\"Small business medium rebalancing\",CK$14,1)))*IF($C44=\"Resi discount\",1+CK$10,1),CJ44*CK$8*IF(AND($A44=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B44=\"Small business\",CK$11,IF($B44=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CK$12,IF($D44=\"Small business medium rebalancing\",CK$14,1)))*IF($C44=\"Resi discount\",1+CK$10,1)))","v":10.040805122833717},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CL43*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A44=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B44=\"Small business\",CL$11,IF($B44=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CL$12,IF($D44=\"Small business medium rebalancing\",CL$14,1)))*IF($C44=\"Resi discount\",1+CL$10,1),CK44*CL$8*IF(AND($A44=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B44=\"Small business\",CL$11,IF($B44=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CL$12,IF($D44=\"Small business medium rebalancing\",CL$14,1)))*IF($C44=\"Resi discount\",1+CL$10,1)))","v":10.23818881311473},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CM43*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A44=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B44=\"Small business\",CM$11,IF($B44=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CM$12,IF($D44=\"Small business medium rebalancing\",CM$14,1)))*IF($C44=\"Resi discount\",1+CM$10,1),CL44*CM$8*IF(AND($A44=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B44=\"Small business\",CM$11,IF($B44=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CM$12,IF($D44=\"Small business medium rebalancing\",CM$14,1)))*IF($C44=\"Resi discount\",1+CM$10,1)))","v":2.3174176585258843},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CN43*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A44=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B44=\"Small business\",CN$11,IF($B44=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CN$12,IF($D44=\"Small business medium rebalancing\",CN$14,1)))*IF($C44=\"Resi discount\",1+CN$10,1),CM44*CN$8*IF(AND($A44=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B44=\"Small business\",CN$11,IF($B44=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CN$12,IF($D44=\"Small business medium rebalancing\",CN$14,1)))*IF($C44=\"Resi discount\",1+CN$10,1)))","v":2.3751225167426808},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CO43*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A44=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B44=\"Small business\",CO$11,IF($B44=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CO$12,IF($D44=\"Small business medium rebalancing\",CO$14,1)))*IF($C44=\"Resi discount\",1+CO$10,1),CN44*CO$8*IF(AND($A44=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B44=\"Small business\",CO$11,IF($B44=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CO$12,IF($D44=\"Small business medium rebalancing\",CO$14,1)))*IF($C44=\"Resi discount\",1+CO$10,1)))","v":2.4372298223237934},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CP43*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A44=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B44=\"Small business\",CP$11,IF($B44=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CP$12,IF($D44=\"Small business medium rebalancing\",CP$14,1)))*IF($C44=\"Resi discount\",1+CP$10,1),CO44*CP$8*IF(AND($A44=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B44=\"Small business\",CP$11,IF($B44=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CP$12,IF($D44=\"Small business medium rebalancing\",CP$14,1)))*IF($C44=\"Resi discount\",1+CP$10,1)))","v":2.5050041766075828},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E44=\"NAT56\",$E44=\"NAT75\")),CQ43*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E44,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A44=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B44=\"Small business\",CQ$11,IF($B44=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CQ$12,IF($D44=\"Small business medium rebalancing\",CQ$14,1)))*IF($C44=\"Resi discount\",1+CQ$10,1),CP44*CQ$8*IF(AND($A44=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B44=\"Small business\",CQ$11,IF($B44=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D44=\"Small business rebalancing\",CQ$12,IF($D44=\"Small business medium rebalancing\",CQ$14,1)))*IF($C44=\"Resi discount\",1+CQ$10,1)))","v":2.5542479337066766}]
[null,"Small business medium",null,"Small business medium rebalancing",{"$f":"'Admin|Lists'!$B$33","v":"NASN21"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),F44*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A45=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B45=\"Small business\",F$11,IF($B45=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",F$12,IF($D45=\"Small business medium rebalancing\",F$14,1)))*IF($C45=\"Resi discount\",1+F$10,1),E45*F$8*IF(AND($A45=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B45=\"Small business\",F$11,IF($B45=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",F$12,IF($D45=\"Small business medium rebalancing\",F$14,1)))*IF($C45=\"Resi discount\",1+F$10,1)))","v":157.82759227668009},{"$f":"IF(AND(G$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),G44*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A45=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B45=\"Small business\",G$11,IF($B45=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",G$12,IF($D45=\"Small business medium rebalancing\",G$14,1)))*IF($C45=\"Resi discount\",1+G$10,1),F45*G$8*IF(AND($A45=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B45=\"Small business\",G$11,IF($B45=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",G$12,IF($D45=\"Small business medium rebalancing\",G$14,1)))*IF($C45=\"Resi discount\",1+G$10,1)))","v":174.12093358437315},{"$f":"IF(AND(H$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),H44*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A45=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B45=\"Small business\",H$11,IF($B45=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",H$12,IF($D45=\"Small business medium rebalancing\",H$14,1)))*IF($C45=\"Resi discount\",1+H$10,1),G45*H$8*IF(AND($A45=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B45=\"Small business\",H$11,IF($B45=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",H$12,IF($D45=\"Small business medium rebalancing\",H$14,1)))*IF($C45=\"Resi discount\",1+H$10,1)))","v":192.3461402770663},{"$f":"IF(AND(I$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),I44*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A45=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B45=\"Small business\",I$11,IF($B45=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",I$12,IF($D45=\"Small business medium rebalancing\",I$14,1)))*IF($C45=\"Resi discount\",1+I$10,1),H45*I$8*IF(AND($A45=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B45=\"Small business\",I$11,IF($B45=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",I$12,IF($D45=\"Small business medium rebalancing\",I$14,1)))*IF($C45=\"Resi discount\",1+I$10,1)))","v":212.83067623439658},{"$f":"IF(AND(J$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),J44*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A45=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B45=\"Small business\",J$11,IF($B45=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",J$12,IF($D45=\"Small business medium rebalancing\",J$14,1)))*IF($C45=\"Resi discount\",1+J$10,1),I45*J$8*IF(AND($A45=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B45=\"Small business\",J$11,IF($B45=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",J$12,IF($D45=\"Small business medium rebalancing\",J$14,1)))*IF($C45=\"Resi discount\",1+J$10,1)))","v":233.60234673349402},{"$f":"IF(AND(K$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),K44*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A45=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B45=\"Small business\",K$11,IF($B45=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",K$12,IF($D45=\"Small business medium rebalancing\",K$14,1)))*IF($C45=\"Resi discount\",1+K$10,1),J45*K$8*IF(AND($A45=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B45=\"Small business\",K$11,IF($B45=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",K$12,IF($D45=\"Small business medium rebalancing\",K$14,1)))*IF($C45=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),L44*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A45=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B45=\"Small business\",L$11,IF($B45=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",L$12,IF($D45=\"Small business medium rebalancing\",L$14,1)))*IF($C45=\"Resi discount\",1+L$10,1),K45*L$8*IF(AND($A45=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B45=\"Small business\",L$11,IF($B45=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",L$12,IF($D45=\"Small business medium rebalancing\",L$14,1)))*IF($C45=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),M44*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A45=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B45=\"Small business\",M$11,IF($B45=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",M$12,IF($D45=\"Small business medium rebalancing\",M$14,1)))*IF($C45=\"Resi discount\",1+M$10,1),L45*M$8*IF(AND($A45=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B45=\"Small business\",M$11,IF($B45=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",M$12,IF($D45=\"Small business medium rebalancing\",M$14,1)))*IF($C45=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),N44*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A45=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B45=\"Small business\",N$11,IF($B45=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",N$12,IF($D45=\"Small business medium rebalancing\",N$14,1)))*IF($C45=\"Resi discount\",1+N$10,1),M45*N$8*IF(AND($A45=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B45=\"Small business\",N$11,IF($B45=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",N$12,IF($D45=\"Small business medium rebalancing\",N$14,1)))*IF($C45=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),O44*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A45=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B45=\"Small business\",O$11,IF($B45=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",O$12,IF($D45=\"Small business medium rebalancing\",O$14,1)))*IF($C45=\"Resi discount\",1+O$10,1),N45*O$8*IF(AND($A45=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B45=\"Small business\",O$11,IF($B45=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",O$12,IF($D45=\"Small business medium rebalancing\",O$14,1)))*IF($C45=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),P44*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A45=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B45=\"Small business\",P$11,IF($B45=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",P$12,IF($D45=\"Small business medium rebalancing\",P$14,1)))*IF($C45=\"Resi discount\",1+P$10,1),O45*P$8*IF(AND($A45=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B45=\"Small business\",P$11,IF($B45=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",P$12,IF($D45=\"Small business medium rebalancing\",P$14,1)))*IF($C45=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),Q44*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A45=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B45=\"Small business\",Q$11,IF($B45=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",Q$12,IF($D45=\"Small business medium rebalancing\",Q$14,1)))*IF($C45=\"Resi discount\",1+Q$10,1),P45*Q$8*IF(AND($A45=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B45=\"Small business\",Q$11,IF($B45=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",Q$12,IF($D45=\"Small business medium rebalancing\",Q$14,1)))*IF($C45=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),R44*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A45=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B45=\"Small business\",R$11,IF($B45=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",R$12,IF($D45=\"Small business medium rebalancing\",R$14,1)))*IF($C45=\"Resi discount\",1+R$10,1),Q45*R$8*IF(AND($A45=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B45=\"Small business\",R$11,IF($B45=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",R$12,IF($D45=\"Small business medium rebalancing\",R$14,1)))*IF($C45=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),S44*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A45=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B45=\"Small business\",S$11,IF($B45=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",S$12,IF($D45=\"Small business medium rebalancing\",S$14,1)))*IF($C45=\"Resi discount\",1+S$10,1),R45*S$8*IF(AND($A45=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B45=\"Small business\",S$11,IF($B45=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",S$12,IF($D45=\"Small business medium rebalancing\",S$14,1)))*IF($C45=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),T44*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A45=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B45=\"Small business\",T$11,IF($B45=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",T$12,IF($D45=\"Small business medium rebalancing\",T$14,1)))*IF($C45=\"Resi discount\",1+T$10,1),S45*T$8*IF(AND($A45=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B45=\"Small business\",T$11,IF($B45=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",T$12,IF($D45=\"Small business medium rebalancing\",T$14,1)))*IF($C45=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),U44*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A45=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B45=\"Small business\",U$11,IF($B45=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",U$12,IF($D45=\"Small business medium rebalancing\",U$14,1)))*IF($C45=\"Resi discount\",1+U$10,1),T45*U$8*IF(AND($A45=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B45=\"Small business\",U$11,IF($B45=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",U$12,IF($D45=\"Small business medium rebalancing\",U$14,1)))*IF($C45=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),V44*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A45=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B45=\"Small business\",V$11,IF($B45=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",V$12,IF($D45=\"Small business medium rebalancing\",V$14,1)))*IF($C45=\"Resi discount\",1+V$10,1),U45*V$8*IF(AND($A45=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B45=\"Small business\",V$11,IF($B45=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",V$12,IF($D45=\"Small business medium rebalancing\",V$14,1)))*IF($C45=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),W44*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A45=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B45=\"Small business\",W$11,IF($B45=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",W$12,IF($D45=\"Small business medium rebalancing\",W$14,1)))*IF($C45=\"Resi discount\",1+W$10,1),V45*W$8*IF(AND($A45=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B45=\"Small business\",W$11,IF($B45=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",W$12,IF($D45=\"Small business medium rebalancing\",W$14,1)))*IF($C45=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),X44*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A45=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B45=\"Small business\",X$11,IF($B45=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",X$12,IF($D45=\"Small business medium rebalancing\",X$14,1)))*IF($C45=\"Resi discount\",1+X$10,1),W45*X$8*IF(AND($A45=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B45=\"Small business\",X$11,IF($B45=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",X$12,IF($D45=\"Small business medium rebalancing\",X$14,1)))*IF($C45=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),Y44*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A45=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B45=\"Small business\",Y$11,IF($B45=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",Y$12,IF($D45=\"Small business medium rebalancing\",Y$14,1)))*IF($C45=\"Resi discount\",1+Y$10,1),X45*Y$8*IF(AND($A45=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B45=\"Small business\",Y$11,IF($B45=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",Y$12,IF($D45=\"Small business medium rebalancing\",Y$14,1)))*IF($C45=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),Z44*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A45=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B45=\"Small business\",Z$11,IF($B45=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",Z$12,IF($D45=\"Small business medium rebalancing\",Z$14,1)))*IF($C45=\"Resi discount\",1+Z$10,1),Y45*Z$8*IF(AND($A45=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B45=\"Small business\",Z$11,IF($B45=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",Z$12,IF($D45=\"Small business medium rebalancing\",Z$14,1)))*IF($C45=\"Resi discount\",1+Z$10,1)))","v":16.103782299079334},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AA44*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A45=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B45=\"Small business\",AA$11,IF($B45=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AA$12,IF($D45=\"Small business medium rebalancing\",AA$14,1)))*IF($C45=\"Resi discount\",1+AA$10,1),Z45*AA$8*IF(AND($A45=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B45=\"Small business\",AA$11,IF($B45=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AA$12,IF($D45=\"Small business medium rebalancing\",AA$14,1)))*IF($C45=\"Resi discount\",1+AA$10,1)))","v":16.504774528901923},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AB44*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A45=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B45=\"Small business\",AB$11,IF($B45=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AB$12,IF($D45=\"Small business medium rebalancing\",AB$14,1)))*IF($C45=\"Resi discount\",1+AB$10,1),AA45*AB$8*IF(AND($A45=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B45=\"Small business\",AB$11,IF($B45=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AB$12,IF($D45=\"Small business medium rebalancing\",AB$14,1)))*IF($C45=\"Resi discount\",1+AB$10,1)))","v":16.936359454727008},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AC44*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A45=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B45=\"Small business\",AC$11,IF($B45=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AC$12,IF($D45=\"Small business medium rebalancing\",AC$14,1)))*IF($C45=\"Resi discount\",1+AC$10,1),AB45*AC$8*IF(AND($A45=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B45=\"Small business\",AC$11,IF($B45=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AC$12,IF($D45=\"Small business medium rebalancing\",AC$14,1)))*IF($C45=\"Resi discount\",1+AC$10,1)))","v":17.407324816897017},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AD44*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A45=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B45=\"Small business\",AD$11,IF($B45=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AD$12,IF($D45=\"Small business medium rebalancing\",AD$14,1)))*IF($C45=\"Resi discount\",1+AD$10,1),AC45*AD$8*IF(AND($A45=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B45=\"Small business\",AD$11,IF($B45=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AD$12,IF($D45=\"Small business medium rebalancing\",AD$14,1)))*IF($C45=\"Resi discount\",1+AD$10,1)))","v":17.749520683488015},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AE44*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A45=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B45=\"Small business\",AE$11,IF($B45=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AE$12,IF($D45=\"Small business medium rebalancing\",AE$14,1)))*IF($C45=\"Resi discount\",1+AE$10,1),AD45*AE$8*IF(AND($A45=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B45=\"Small business\",AE$11,IF($B45=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AE$12,IF($D45=\"Small business medium rebalancing\",AE$14,1)))*IF($C45=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AF44*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A45=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B45=\"Small business\",AF$11,IF($B45=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AF$12,IF($D45=\"Small business medium rebalancing\",AF$14,1)))*IF($C45=\"Resi discount\",1+AF$10,1),AE45*AF$8*IF(AND($A45=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B45=\"Small business\",AF$11,IF($B45=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AF$12,IF($D45=\"Small business medium rebalancing\",AF$14,1)))*IF($C45=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AG44*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A45=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B45=\"Small business\",AG$11,IF($B45=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AG$12,IF($D45=\"Small business medium rebalancing\",AG$14,1)))*IF($C45=\"Resi discount\",1+AG$10,1),AF45*AG$8*IF(AND($A45=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B45=\"Small business\",AG$11,IF($B45=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AG$12,IF($D45=\"Small business medium rebalancing\",AG$14,1)))*IF($C45=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AH44*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A45=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B45=\"Small business\",AH$11,IF($B45=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AH$12,IF($D45=\"Small business medium rebalancing\",AH$14,1)))*IF($C45=\"Resi discount\",1+AH$10,1),AG45*AH$8*IF(AND($A45=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B45=\"Small business\",AH$11,IF($B45=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AH$12,IF($D45=\"Small business medium rebalancing\",AH$14,1)))*IF($C45=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AI44*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A45=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B45=\"Small business\",AI$11,IF($B45=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AI$12,IF($D45=\"Small business medium rebalancing\",AI$14,1)))*IF($C45=\"Resi discount\",1+AI$10,1),AH45*AI$8*IF(AND($A45=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B45=\"Small business\",AI$11,IF($B45=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AI$12,IF($D45=\"Small business medium rebalancing\",AI$14,1)))*IF($C45=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AJ44*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A45=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B45=\"Small business\",AJ$11,IF($B45=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AJ$12,IF($D45=\"Small business medium rebalancing\",AJ$14,1)))*IF($C45=\"Resi discount\",1+AJ$10,1),AI45*AJ$8*IF(AND($A45=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B45=\"Small business\",AJ$11,IF($B45=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AJ$12,IF($D45=\"Small business medium rebalancing\",AJ$14,1)))*IF($C45=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AK44*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A45=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B45=\"Small business\",AK$11,IF($B45=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AK$12,IF($D45=\"Small business medium rebalancing\",AK$14,1)))*IF($C45=\"Resi discount\",1+AK$10,1),AJ45*AK$8*IF(AND($A45=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B45=\"Small business\",AK$11,IF($B45=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AK$12,IF($D45=\"Small business medium rebalancing\",AK$14,1)))*IF($C45=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AL44*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A45=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B45=\"Small business\",AL$11,IF($B45=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AL$12,IF($D45=\"Small business medium rebalancing\",AL$14,1)))*IF($C45=\"Resi discount\",1+AL$10,1),AK45*AL$8*IF(AND($A45=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B45=\"Small business\",AL$11,IF($B45=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AL$12,IF($D45=\"Small business medium rebalancing\",AL$14,1)))*IF($C45=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AM44*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A45=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B45=\"Small business\",AM$11,IF($B45=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AM$12,IF($D45=\"Small business medium rebalancing\",AM$14,1)))*IF($C45=\"Resi discount\",1+AM$10,1),AL45*AM$8*IF(AND($A45=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B45=\"Small business\",AM$11,IF($B45=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AM$12,IF($D45=\"Small business medium rebalancing\",AM$14,1)))*IF($C45=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AN44*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A45=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B45=\"Small business\",AN$11,IF($B45=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AN$12,IF($D45=\"Small business medium rebalancing\",AN$14,1)))*IF($C45=\"Resi discount\",1+AN$10,1),AM45*AN$8*IF(AND($A45=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B45=\"Small business\",AN$11,IF($B45=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AN$12,IF($D45=\"Small business medium rebalancing\",AN$14,1)))*IF($C45=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AO44*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A45=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B45=\"Small business\",AO$11,IF($B45=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AO$12,IF($D45=\"Small business medium rebalancing\",AO$14,1)))*IF($C45=\"Resi discount\",1+AO$10,1),AN45*AO$8*IF(AND($A45=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B45=\"Small business\",AO$11,IF($B45=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AO$12,IF($D45=\"Small business medium rebalancing\",AO$14,1)))*IF($C45=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AP44*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A45=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B45=\"Small business\",AP$11,IF($B45=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AP$12,IF($D45=\"Small business medium rebalancing\",AP$14,1)))*IF($C45=\"Resi discount\",1+AP$10,1),AO45*AP$8*IF(AND($A45=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B45=\"Small business\",AP$11,IF($B45=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AP$12,IF($D45=\"Small business medium rebalancing\",AP$14,1)))*IF($C45=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AQ44*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A45=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B45=\"Small business\",AQ$11,IF($B45=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AQ$12,IF($D45=\"Small business medium rebalancing\",AQ$14,1)))*IF($C45=\"Resi discount\",1+AQ$10,1),AP45*AQ$8*IF(AND($A45=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B45=\"Small business\",AQ$11,IF($B45=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AQ$12,IF($D45=\"Small business medium rebalancing\",AQ$14,1)))*IF($C45=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AR44*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A45=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B45=\"Small business\",AR$11,IF($B45=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AR$12,IF($D45=\"Small business medium rebalancing\",AR$14,1)))*IF($C45=\"Resi discount\",1+AR$10,1),AQ45*AR$8*IF(AND($A45=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B45=\"Small business\",AR$11,IF($B45=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AR$12,IF($D45=\"Small business medium rebalancing\",AR$14,1)))*IF($C45=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AS44*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A45=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B45=\"Small business\",AS$11,IF($B45=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AS$12,IF($D45=\"Small business medium rebalancing\",AS$14,1)))*IF($C45=\"Resi discount\",1+AS$10,1),AR45*AS$8*IF(AND($A45=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B45=\"Small business\",AS$11,IF($B45=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AS$12,IF($D45=\"Small business medium rebalancing\",AS$14,1)))*IF($C45=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AT44*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A45=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B45=\"Small business\",AT$11,IF($B45=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AT$12,IF($D45=\"Small business medium rebalancing\",AT$14,1)))*IF($C45=\"Resi discount\",1+AT$10,1),AS45*AT$8*IF(AND($A45=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B45=\"Small business\",AT$11,IF($B45=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AT$12,IF($D45=\"Small business medium rebalancing\",AT$14,1)))*IF($C45=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AU44*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A45=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B45=\"Small business\",AU$11,IF($B45=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AU$12,IF($D45=\"Small business medium rebalancing\",AU$14,1)))*IF($C45=\"Resi discount\",1+AU$10,1),AT45*AU$8*IF(AND($A45=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B45=\"Small business\",AU$11,IF($B45=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AU$12,IF($D45=\"Small business medium rebalancing\",AU$14,1)))*IF($C45=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AV44*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A45=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B45=\"Small business\",AV$11,IF($B45=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AV$12,IF($D45=\"Small business medium rebalancing\",AV$14,1)))*IF($C45=\"Resi discount\",1+AV$10,1),AU45*AV$8*IF(AND($A45=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B45=\"Small business\",AV$11,IF($B45=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AV$12,IF($D45=\"Small business medium rebalancing\",AV$14,1)))*IF($C45=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AW44*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A45=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B45=\"Small business\",AW$11,IF($B45=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AW$12,IF($D45=\"Small business medium rebalancing\",AW$14,1)))*IF($C45=\"Resi discount\",1+AW$10,1),AV45*AW$8*IF(AND($A45=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B45=\"Small business\",AW$11,IF($B45=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AW$12,IF($D45=\"Small business medium rebalancing\",AW$14,1)))*IF($C45=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AX44*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A45=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B45=\"Small business\",AX$11,IF($B45=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AX$12,IF($D45=\"Small business medium rebalancing\",AX$14,1)))*IF($C45=\"Resi discount\",1+AX$10,1),AW45*AX$8*IF(AND($A45=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B45=\"Small business\",AX$11,IF($B45=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AX$12,IF($D45=\"Small business medium rebalancing\",AX$14,1)))*IF($C45=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AY44*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A45=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B45=\"Small business\",AY$11,IF($B45=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AY$12,IF($D45=\"Small business medium rebalancing\",AY$14,1)))*IF($C45=\"Resi discount\",1+AY$10,1),AX45*AY$8*IF(AND($A45=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B45=\"Small business\",AY$11,IF($B45=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AY$12,IF($D45=\"Small business medium rebalancing\",AY$14,1)))*IF($C45=\"Resi discount\",1+AY$10,1)))","v":3.7074564226557345},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),AZ44*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A45=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B45=\"Small business\",AZ$11,IF($B45=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AZ$12,IF($D45=\"Small business medium rebalancing\",AZ$14,1)))*IF($C45=\"Resi discount\",1+AZ$10,1),AY45*AZ$8*IF(AND($A45=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B45=\"Small business\",AZ$11,IF($B45=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",AZ$12,IF($D45=\"Small business medium rebalancing\",AZ$14,1)))*IF($C45=\"Resi discount\",1+AZ$10,1)))","v":3.7997739410051845},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BA44*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A45=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B45=\"Small business\",BA$11,IF($B45=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BA$12,IF($D45=\"Small business medium rebalancing\",BA$14,1)))*IF($C45=\"Resi discount\",1+BA$10,1),AZ45*BA$8*IF(AND($A45=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B45=\"Small business\",BA$11,IF($B45=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BA$12,IF($D45=\"Small business medium rebalancing\",BA$14,1)))*IF($C45=\"Resi discount\",1+BA$10,1)))","v":3.8991345927735015},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BB44*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A45=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B45=\"Small business\",BB$11,IF($B45=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BB$12,IF($D45=\"Small business medium rebalancing\",BB$14,1)))*IF($C45=\"Resi discount\",1+BB$10,1),BA45*BB$8*IF(AND($A45=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B45=\"Small business\",BB$11,IF($B45=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BB$12,IF($D45=\"Small business medium rebalancing\",BB$14,1)))*IF($C45=\"Resi discount\",1+BB$10,1)))","v":4.0075615153682902},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BC44*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A45=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B45=\"Small business\",BC$11,IF($B45=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BC$12,IF($D45=\"Small business medium rebalancing\",BC$14,1)))*IF($C45=\"Resi discount\",1+BC$10,1),BB45*BC$8*IF(AND($A45=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B45=\"Small business\",BC$11,IF($B45=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BC$12,IF($D45=\"Small business medium rebalancing\",BC$14,1)))*IF($C45=\"Resi discount\",1+BC$10,1)))","v":4.086342775561528},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BD44*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A45=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B45=\"Small business\",BD$11,IF($B45=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BD$12,IF($D45=\"Small business medium rebalancing\",BD$14,1)))*IF($C45=\"Resi discount\",1+BD$10,1),BC45*BD$8*IF(AND($A45=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B45=\"Small business\",BD$11,IF($B45=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BD$12,IF($D45=\"Small business medium rebalancing\",BD$14,1)))*IF($C45=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BE44*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A45=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B45=\"Small business\",BE$11,IF($B45=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BE$12,IF($D45=\"Small business medium rebalancing\",BE$14,1)))*IF($C45=\"Resi discount\",1+BE$10,1),BD45*BE$8*IF(AND($A45=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B45=\"Small business\",BE$11,IF($B45=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BE$12,IF($D45=\"Small business medium rebalancing\",BE$14,1)))*IF($C45=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BF44*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A45=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B45=\"Small business\",BF$11,IF($B45=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BF$12,IF($D45=\"Small business medium rebalancing\",BF$14,1)))*IF($C45=\"Resi discount\",1+BF$10,1),BE45*BF$8*IF(AND($A45=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B45=\"Small business\",BF$11,IF($B45=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BF$12,IF($D45=\"Small business medium rebalancing\",BF$14,1)))*IF($C45=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BG44*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A45=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B45=\"Small business\",BG$11,IF($B45=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BG$12,IF($D45=\"Small business medium rebalancing\",BG$14,1)))*IF($C45=\"Resi discount\",1+BG$10,1),BF45*BG$8*IF(AND($A45=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B45=\"Small business\",BG$11,IF($B45=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BG$12,IF($D45=\"Small business medium rebalancing\",BG$14,1)))*IF($C45=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BH44*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A45=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B45=\"Small business\",BH$11,IF($B45=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BH$12,IF($D45=\"Small business medium rebalancing\",BH$14,1)))*IF($C45=\"Resi discount\",1+BH$10,1),BG45*BH$8*IF(AND($A45=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B45=\"Small business\",BH$11,IF($B45=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BH$12,IF($D45=\"Small business medium rebalancing\",BH$14,1)))*IF($C45=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BI44*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A45=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B45=\"Small business\",BI$11,IF($B45=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BI$12,IF($D45=\"Small business medium rebalancing\",BI$14,1)))*IF($C45=\"Resi discount\",1+BI$10,1),BH45*BI$8*IF(AND($A45=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B45=\"Small business\",BI$11,IF($B45=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BI$12,IF($D45=\"Small business medium rebalancing\",BI$14,1)))*IF($C45=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BJ44*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A45=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B45=\"Small business\",BJ$11,IF($B45=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BJ$12,IF($D45=\"Small business medium rebalancing\",BJ$14,1)))*IF($C45=\"Resi discount\",1+BJ$10,1),BI45*BJ$8*IF(AND($A45=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B45=\"Small business\",BJ$11,IF($B45=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BJ$12,IF($D45=\"Small business medium rebalancing\",BJ$14,1)))*IF($C45=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BK44*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A45=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B45=\"Small business\",BK$11,IF($B45=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BK$12,IF($D45=\"Small business medium rebalancing\",BK$14,1)))*IF($C45=\"Resi discount\",1+BK$10,1),BJ45*BK$8*IF(AND($A45=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B45=\"Small business\",BK$11,IF($B45=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BK$12,IF($D45=\"Small business medium rebalancing\",BK$14,1)))*IF($C45=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BL44*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A45=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B45=\"Small business\",BL$11,IF($B45=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BL$12,IF($D45=\"Small business medium rebalancing\",BL$14,1)))*IF($C45=\"Resi discount\",1+BL$10,1),BK45*BL$8*IF(AND($A45=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B45=\"Small business\",BL$11,IF($B45=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BL$12,IF($D45=\"Small business medium rebalancing\",BL$14,1)))*IF($C45=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BM44*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A45=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B45=\"Small business\",BM$11,IF($B45=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BM$12,IF($D45=\"Small business medium rebalancing\",BM$14,1)))*IF($C45=\"Resi discount\",1+BM$10,1),BL45*BM$8*IF(AND($A45=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B45=\"Small business\",BM$11,IF($B45=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BM$12,IF($D45=\"Small business medium rebalancing\",BM$14,1)))*IF($C45=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BN44*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A45=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B45=\"Small business\",BN$11,IF($B45=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BN$12,IF($D45=\"Small business medium rebalancing\",BN$14,1)))*IF($C45=\"Resi discount\",1+BN$10,1),BM45*BN$8*IF(AND($A45=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B45=\"Small business\",BN$11,IF($B45=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BN$12,IF($D45=\"Small business medium rebalancing\",BN$14,1)))*IF($C45=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BO44*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A45=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B45=\"Small business\",BO$11,IF($B45=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BO$12,IF($D45=\"Small business medium rebalancing\",BO$14,1)))*IF($C45=\"Resi discount\",1+BO$10,1),BN45*BO$8*IF(AND($A45=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B45=\"Small business\",BO$11,IF($B45=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BO$12,IF($D45=\"Small business medium rebalancing\",BO$14,1)))*IF($C45=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BP44*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A45=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B45=\"Small business\",BP$11,IF($B45=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BP$12,IF($D45=\"Small business medium rebalancing\",BP$14,1)))*IF($C45=\"Resi discount\",1+BP$10,1),BO45*BP$8*IF(AND($A45=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B45=\"Small business\",BP$11,IF($B45=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BP$12,IF($D45=\"Small business medium rebalancing\",BP$14,1)))*IF($C45=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BQ44*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A45=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B45=\"Small business\",BQ$11,IF($B45=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BQ$12,IF($D45=\"Small business medium rebalancing\",BQ$14,1)))*IF($C45=\"Resi discount\",1+BQ$10,1),BP45*BQ$8*IF(AND($A45=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B45=\"Small business\",BQ$11,IF($B45=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BQ$12,IF($D45=\"Small business medium rebalancing\",BQ$14,1)))*IF($C45=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BR44*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A45=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B45=\"Small business\",BR$11,IF($B45=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BR$12,IF($D45=\"Small business medium rebalancing\",BR$14,1)))*IF($C45=\"Resi discount\",1+BR$10,1),BQ45*BR$8*IF(AND($A45=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B45=\"Small business\",BR$11,IF($B45=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BR$12,IF($D45=\"Small business medium rebalancing\",BR$14,1)))*IF($C45=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BS44*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A45=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B45=\"Small business\",BS$11,IF($B45=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BS$12,IF($D45=\"Small business medium rebalancing\",BS$14,1)))*IF($C45=\"Resi discount\",1+BS$10,1),BR45*BS$8*IF(AND($A45=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B45=\"Small business\",BS$11,IF($B45=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BS$12,IF($D45=\"Small business medium rebalancing\",BS$14,1)))*IF($C45=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BT44*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A45=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B45=\"Small business\",BT$11,IF($B45=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BT$12,IF($D45=\"Small business medium rebalancing\",BT$14,1)))*IF($C45=\"Resi discount\",1+BT$10,1),BS45*BT$8*IF(AND($A45=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B45=\"Small business\",BT$11,IF($B45=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BT$12,IF($D45=\"Small business medium rebalancing\",BT$14,1)))*IF($C45=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BU44*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A45=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B45=\"Small business\",BU$11,IF($B45=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BU$12,IF($D45=\"Small business medium rebalancing\",BU$14,1)))*IF($C45=\"Resi discount\",1+BU$10,1),BT45*BU$8*IF(AND($A45=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B45=\"Small business\",BU$11,IF($B45=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BU$12,IF($D45=\"Small business medium rebalancing\",BU$14,1)))*IF($C45=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BV44*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A45=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B45=\"Small business\",BV$11,IF($B45=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BV$12,IF($D45=\"Small business medium rebalancing\",BV$14,1)))*IF($C45=\"Resi discount\",1+BV$10,1),BU45*BV$8*IF(AND($A45=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B45=\"Small business\",BV$11,IF($B45=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BV$12,IF($D45=\"Small business medium rebalancing\",BV$14,1)))*IF($C45=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BW44*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A45=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B45=\"Small business\",BW$11,IF($B45=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BW$12,IF($D45=\"Small business medium rebalancing\",BW$14,1)))*IF($C45=\"Resi discount\",1+BW$10,1),BV45*BW$8*IF(AND($A45=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B45=\"Small business\",BW$11,IF($B45=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BW$12,IF($D45=\"Small business medium rebalancing\",BW$14,1)))*IF($C45=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BX44*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A45=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B45=\"Small business\",BX$11,IF($B45=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BX$12,IF($D45=\"Small business medium rebalancing\",BX$14,1)))*IF($C45=\"Resi discount\",1+BX$10,1),BW45*BX$8*IF(AND($A45=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B45=\"Small business\",BX$11,IF($B45=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BX$12,IF($D45=\"Small business medium rebalancing\",BX$14,1)))*IF($C45=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BY44*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A45=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B45=\"Small business\",BY$11,IF($B45=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BY$12,IF($D45=\"Small business medium rebalancing\",BY$14,1)))*IF($C45=\"Resi discount\",1+BY$10,1),BX45*BY$8*IF(AND($A45=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B45=\"Small business\",BY$11,IF($B45=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BY$12,IF($D45=\"Small business medium rebalancing\",BY$14,1)))*IF($C45=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),BZ44*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A45=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B45=\"Small business\",BZ$11,IF($B45=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BZ$12,IF($D45=\"Small business medium rebalancing\",BZ$14,1)))*IF($C45=\"Resi discount\",1+BZ$10,1),BY45*BZ$8*IF(AND($A45=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B45=\"Small business\",BZ$11,IF($B45=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",BZ$12,IF($D45=\"Small business medium rebalancing\",BZ$14,1)))*IF($C45=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CA44*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A45=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B45=\"Small business\",CA$11,IF($B45=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CA$12,IF($D45=\"Small business medium rebalancing\",CA$14,1)))*IF($C45=\"Resi discount\",1+CA$10,1),BZ45*CA$8*IF(AND($A45=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B45=\"Small business\",CA$11,IF($B45=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CA$12,IF($D45=\"Small business medium rebalancing\",CA$14,1)))*IF($C45=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CB44*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A45=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B45=\"Small business\",CB$11,IF($B45=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CB$12,IF($D45=\"Small business medium rebalancing\",CB$14,1)))*IF($C45=\"Resi discount\",1+CB$10,1),CA45*CB$8*IF(AND($A45=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B45=\"Small business\",CB$11,IF($B45=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CB$12,IF($D45=\"Small business medium rebalancing\",CB$14,1)))*IF($C45=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CC44*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A45=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B45=\"Small business\",CC$11,IF($B45=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CC$12,IF($D45=\"Small business medium rebalancing\",CC$14,1)))*IF($C45=\"Resi discount\",1+CC$10,1),CB45*CC$8*IF(AND($A45=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B45=\"Small business\",CC$11,IF($B45=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CC$12,IF($D45=\"Small business medium rebalancing\",CC$14,1)))*IF($C45=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CD44*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A45=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B45=\"Small business\",CD$11,IF($B45=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CD$12,IF($D45=\"Small business medium rebalancing\",CD$14,1)))*IF($C45=\"Resi discount\",1+CD$10,1),CC45*CD$8*IF(AND($A45=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B45=\"Small business\",CD$11,IF($B45=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CD$12,IF($D45=\"Small business medium rebalancing\",CD$14,1)))*IF($C45=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CE44*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A45=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B45=\"Small business\",CE$11,IF($B45=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CE$12,IF($D45=\"Small business medium rebalancing\",CE$14,1)))*IF($C45=\"Resi discount\",1+CE$10,1),CD45*CE$8*IF(AND($A45=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B45=\"Small business\",CE$11,IF($B45=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CE$12,IF($D45=\"Small business medium rebalancing\",CE$14,1)))*IF($C45=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CF44*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A45=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B45=\"Small business\",CF$11,IF($B45=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CF$12,IF($D45=\"Small business medium rebalancing\",CF$14,1)))*IF($C45=\"Resi discount\",1+CF$10,1),CE45*CF$8*IF(AND($A45=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B45=\"Small business\",CF$11,IF($B45=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CF$12,IF($D45=\"Small business medium rebalancing\",CF$14,1)))*IF($C45=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CG44*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A45=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B45=\"Small business\",CG$11,IF($B45=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CG$12,IF($D45=\"Small business medium rebalancing\",CG$14,1)))*IF($C45=\"Resi discount\",1+CG$10,1),CF45*CG$8*IF(AND($A45=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B45=\"Small business\",CG$11,IF($B45=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CG$12,IF($D45=\"Small business medium rebalancing\",CG$14,1)))*IF($C45=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CH44*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A45=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B45=\"Small business\",CH$11,IF($B45=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CH$12,IF($D45=\"Small business medium rebalancing\",CH$14,1)))*IF($C45=\"Resi discount\",1+CH$10,1),CG45*CH$8*IF(AND($A45=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B45=\"Small business\",CH$11,IF($B45=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CH$12,IF($D45=\"Small business medium rebalancing\",CH$14,1)))*IF($C45=\"Resi discount\",1+CH$10,1)))","v":9.2889023159170296},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CI44*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A45=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B45=\"Small business\",CI$11,IF($B45=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CI$12,IF($D45=\"Small business medium rebalancing\",CI$14,1)))*IF($C45=\"Resi discount\",1+CI$10,1),CH45*CI$8*IF(AND($A45=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B45=\"Small business\",CI$11,IF($B45=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CI$12,IF($D45=\"Small business medium rebalancing\",CI$14,1)))*IF($C45=\"Resi discount\",1+CI$10,1)))","v":9.5202006272756439},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CJ44*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A45=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B45=\"Small business\",CJ$11,IF($B45=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CJ$12,IF($D45=\"Small business medium rebalancing\",CJ$14,1)))*IF($C45=\"Resi discount\",1+CJ$10,1),CI45*CJ$8*IF(AND($A45=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B45=\"Small business\",CJ$11,IF($B45=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CJ$12,IF($D45=\"Small business medium rebalancing\",CJ$14,1)))*IF($C45=\"Resi discount\",1+CJ$10,1)))","v":9.7691452629244182},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CK44*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A45=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B45=\"Small business\",CK$11,IF($B45=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CK$12,IF($D45=\"Small business medium rebalancing\",CK$14,1)))*IF($C45=\"Resi discount\",1+CK$10,1),CJ45*CK$8*IF(AND($A45=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B45=\"Small business\",CK$11,IF($B45=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CK$12,IF($D45=\"Small business medium rebalancing\",CK$14,1)))*IF($C45=\"Resi discount\",1+CK$10,1)))","v":10.040805122833717},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CL44*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A45=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B45=\"Small business\",CL$11,IF($B45=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CL$12,IF($D45=\"Small business medium rebalancing\",CL$14,1)))*IF($C45=\"Resi discount\",1+CL$10,1),CK45*CL$8*IF(AND($A45=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B45=\"Small business\",CL$11,IF($B45=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CL$12,IF($D45=\"Small business medium rebalancing\",CL$14,1)))*IF($C45=\"Resi discount\",1+CL$10,1)))","v":10.23818881311473},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CM44*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A45=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B45=\"Small business\",CM$11,IF($B45=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CM$12,IF($D45=\"Small business medium rebalancing\",CM$14,1)))*IF($C45=\"Resi discount\",1+CM$10,1),CL45*CM$8*IF(AND($A45=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B45=\"Small business\",CM$11,IF($B45=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CM$12,IF($D45=\"Small business medium rebalancing\",CM$14,1)))*IF($C45=\"Resi discount\",1+CM$10,1)))","v":2.3174176585258843},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CN44*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A45=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B45=\"Small business\",CN$11,IF($B45=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CN$12,IF($D45=\"Small business medium rebalancing\",CN$14,1)))*IF($C45=\"Resi discount\",1+CN$10,1),CM45*CN$8*IF(AND($A45=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B45=\"Small business\",CN$11,IF($B45=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CN$12,IF($D45=\"Small business medium rebalancing\",CN$14,1)))*IF($C45=\"Resi discount\",1+CN$10,1)))","v":2.3751225167426808},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CO44*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A45=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B45=\"Small business\",CO$11,IF($B45=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CO$12,IF($D45=\"Small business medium rebalancing\",CO$14,1)))*IF($C45=\"Resi discount\",1+CO$10,1),CN45*CO$8*IF(AND($A45=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B45=\"Small business\",CO$11,IF($B45=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CO$12,IF($D45=\"Small business medium rebalancing\",CO$14,1)))*IF($C45=\"Resi discount\",1+CO$10,1)))","v":2.4372298223237934},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CP44*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A45=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B45=\"Small business\",CP$11,IF($B45=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CP$12,IF($D45=\"Small business medium rebalancing\",CP$14,1)))*IF($C45=\"Resi discount\",1+CP$10,1),CO45*CP$8*IF(AND($A45=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B45=\"Small business\",CP$11,IF($B45=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CP$12,IF($D45=\"Small business medium rebalancing\",CP$14,1)))*IF($C45=\"Resi discount\",1+CP$10,1)))","v":2.5050041766075828},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E45=\"NAT56\",$E45=\"NAT75\")),CQ44*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E45,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A45=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B45=\"Small business\",CQ$11,IF($B45=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CQ$12,IF($D45=\"Small business medium rebalancing\",CQ$14,1)))*IF($C45=\"Resi discount\",1+CQ$10,1),CP45*CQ$8*IF(AND($A45=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B45=\"Small business\",CQ$11,IF($B45=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D45=\"Small business rebalancing\",CQ$12,IF($D45=\"Small business medium rebalancing\",CQ$14,1)))*IF($C45=\"Resi discount\",1+CQ$10,1)))","v":2.5542479337066766}]
[null,"Small business medium",null,"Small business medium rebalancing",{"$f":"'Admin|Lists'!$B$34","v":"NASN2S"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),F45*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A46=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B46=\"Small business\",F$11,IF($B46=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",F$12,IF($D46=\"Small business medium rebalancing\",F$14,1)))*IF($C46=\"Resi discount\",1+F$10,1),E46*F$8*IF(AND($A46=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B46=\"Small business\",F$11,IF($B46=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",F$12,IF($D46=\"Small business medium rebalancing\",F$14,1)))*IF($C46=\"Resi discount\",1+F$10,1)))","v":157.82759227668009},{"$f":"IF(AND(G$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),G45*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A46=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B46=\"Small business\",G$11,IF($B46=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",G$12,IF($D46=\"Small business medium rebalancing\",G$14,1)))*IF($C46=\"Resi discount\",1+G$10,1),F46*G$8*IF(AND($A46=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B46=\"Small business\",G$11,IF($B46=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",G$12,IF($D46=\"Small business medium rebalancing\",G$14,1)))*IF($C46=\"Resi discount\",1+G$10,1)))","v":174.12093358437315},{"$f":"IF(AND(H$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),H45*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A46=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B46=\"Small business\",H$11,IF($B46=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",H$12,IF($D46=\"Small business medium rebalancing\",H$14,1)))*IF($C46=\"Resi discount\",1+H$10,1),G46*H$8*IF(AND($A46=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B46=\"Small business\",H$11,IF($B46=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",H$12,IF($D46=\"Small business medium rebalancing\",H$14,1)))*IF($C46=\"Resi discount\",1+H$10,1)))","v":192.3461402770663},{"$f":"IF(AND(I$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),I45*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A46=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B46=\"Small business\",I$11,IF($B46=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",I$12,IF($D46=\"Small business medium rebalancing\",I$14,1)))*IF($C46=\"Resi discount\",1+I$10,1),H46*I$8*IF(AND($A46=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B46=\"Small business\",I$11,IF($B46=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",I$12,IF($D46=\"Small business medium rebalancing\",I$14,1)))*IF($C46=\"Resi discount\",1+I$10,1)))","v":212.83067623439658},{"$f":"IF(AND(J$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),J45*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A46=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B46=\"Small business\",J$11,IF($B46=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",J$12,IF($D46=\"Small business medium rebalancing\",J$14,1)))*IF($C46=\"Resi discount\",1+J$10,1),I46*J$8*IF(AND($A46=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B46=\"Small business\",J$11,IF($B46=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",J$12,IF($D46=\"Small business medium rebalancing\",J$14,1)))*IF($C46=\"Resi discount\",1+J$10,1)))","v":233.60234673349402},{"$f":"IF(AND(K$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),K45*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A46=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B46=\"Small business\",K$11,IF($B46=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",K$12,IF($D46=\"Small business medium rebalancing\",K$14,1)))*IF($C46=\"Resi discount\",1+K$10,1),J46*K$8*IF(AND($A46=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B46=\"Small business\",K$11,IF($B46=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",K$12,IF($D46=\"Small business medium rebalancing\",K$14,1)))*IF($C46=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),L45*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A46=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B46=\"Small business\",L$11,IF($B46=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",L$12,IF($D46=\"Small business medium rebalancing\",L$14,1)))*IF($C46=\"Resi discount\",1+L$10,1),K46*L$8*IF(AND($A46=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B46=\"Small business\",L$11,IF($B46=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",L$12,IF($D46=\"Small business medium rebalancing\",L$14,1)))*IF($C46=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),M45*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A46=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B46=\"Small business\",M$11,IF($B46=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",M$12,IF($D46=\"Small business medium rebalancing\",M$14,1)))*IF($C46=\"Resi discount\",1+M$10,1),L46*M$8*IF(AND($A46=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B46=\"Small business\",M$11,IF($B46=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",M$12,IF($D46=\"Small business medium rebalancing\",M$14,1)))*IF($C46=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),N45*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A46=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B46=\"Small business\",N$11,IF($B46=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",N$12,IF($D46=\"Small business medium rebalancing\",N$14,1)))*IF($C46=\"Resi discount\",1+N$10,1),M46*N$8*IF(AND($A46=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B46=\"Small business\",N$11,IF($B46=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",N$12,IF($D46=\"Small business medium rebalancing\",N$14,1)))*IF($C46=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),O45*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A46=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B46=\"Small business\",O$11,IF($B46=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",O$12,IF($D46=\"Small business medium rebalancing\",O$14,1)))*IF($C46=\"Resi discount\",1+O$10,1),N46*O$8*IF(AND($A46=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B46=\"Small business\",O$11,IF($B46=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",O$12,IF($D46=\"Small business medium rebalancing\",O$14,1)))*IF($C46=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),P45*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A46=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B46=\"Small business\",P$11,IF($B46=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",P$12,IF($D46=\"Small business medium rebalancing\",P$14,1)))*IF($C46=\"Resi discount\",1+P$10,1),O46*P$8*IF(AND($A46=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B46=\"Small business\",P$11,IF($B46=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",P$12,IF($D46=\"Small business medium rebalancing\",P$14,1)))*IF($C46=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),Q45*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A46=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B46=\"Small business\",Q$11,IF($B46=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",Q$12,IF($D46=\"Small business medium rebalancing\",Q$14,1)))*IF($C46=\"Resi discount\",1+Q$10,1),P46*Q$8*IF(AND($A46=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B46=\"Small business\",Q$11,IF($B46=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",Q$12,IF($D46=\"Small business medium rebalancing\",Q$14,1)))*IF($C46=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),R45*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A46=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B46=\"Small business\",R$11,IF($B46=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",R$12,IF($D46=\"Small business medium rebalancing\",R$14,1)))*IF($C46=\"Resi discount\",1+R$10,1),Q46*R$8*IF(AND($A46=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B46=\"Small business\",R$11,IF($B46=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",R$12,IF($D46=\"Small business medium rebalancing\",R$14,1)))*IF($C46=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),S45*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A46=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B46=\"Small business\",S$11,IF($B46=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",S$12,IF($D46=\"Small business medium rebalancing\",S$14,1)))*IF($C46=\"Resi discount\",1+S$10,1),R46*S$8*IF(AND($A46=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B46=\"Small business\",S$11,IF($B46=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",S$12,IF($D46=\"Small business medium rebalancing\",S$14,1)))*IF($C46=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),T45*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A46=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B46=\"Small business\",T$11,IF($B46=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",T$12,IF($D46=\"Small business medium rebalancing\",T$14,1)))*IF($C46=\"Resi discount\",1+T$10,1),S46*T$8*IF(AND($A46=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B46=\"Small business\",T$11,IF($B46=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",T$12,IF($D46=\"Small business medium rebalancing\",T$14,1)))*IF($C46=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),U45*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A46=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B46=\"Small business\",U$11,IF($B46=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",U$12,IF($D46=\"Small business medium rebalancing\",U$14,1)))*IF($C46=\"Resi discount\",1+U$10,1),T46*U$8*IF(AND($A46=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B46=\"Small business\",U$11,IF($B46=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",U$12,IF($D46=\"Small business medium rebalancing\",U$14,1)))*IF($C46=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),V45*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A46=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B46=\"Small business\",V$11,IF($B46=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",V$12,IF($D46=\"Small business medium rebalancing\",V$14,1)))*IF($C46=\"Resi discount\",1+V$10,1),U46*V$8*IF(AND($A46=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B46=\"Small business\",V$11,IF($B46=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",V$12,IF($D46=\"Small business medium rebalancing\",V$14,1)))*IF($C46=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),W45*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A46=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B46=\"Small business\",W$11,IF($B46=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",W$12,IF($D46=\"Small business medium rebalancing\",W$14,1)))*IF($C46=\"Resi discount\",1+W$10,1),V46*W$8*IF(AND($A46=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B46=\"Small business\",W$11,IF($B46=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",W$12,IF($D46=\"Small business medium rebalancing\",W$14,1)))*IF($C46=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),X45*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A46=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B46=\"Small business\",X$11,IF($B46=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",X$12,IF($D46=\"Small business medium rebalancing\",X$14,1)))*IF($C46=\"Resi discount\",1+X$10,1),W46*X$8*IF(AND($A46=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B46=\"Small business\",X$11,IF($B46=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",X$12,IF($D46=\"Small business medium rebalancing\",X$14,1)))*IF($C46=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),Y45*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A46=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B46=\"Small business\",Y$11,IF($B46=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",Y$12,IF($D46=\"Small business medium rebalancing\",Y$14,1)))*IF($C46=\"Resi discount\",1+Y$10,1),X46*Y$8*IF(AND($A46=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B46=\"Small business\",Y$11,IF($B46=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",Y$12,IF($D46=\"Small business medium rebalancing\",Y$14,1)))*IF($C46=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),Z45*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A46=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B46=\"Small business\",Z$11,IF($B46=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",Z$12,IF($D46=\"Small business medium rebalancing\",Z$14,1)))*IF($C46=\"Resi discount\",1+Z$10,1),Y46*Z$8*IF(AND($A46=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B46=\"Small business\",Z$11,IF($B46=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",Z$12,IF($D46=\"Small business medium rebalancing\",Z$14,1)))*IF($C46=\"Resi discount\",1+Z$10,1)))","v":16.103782299079334},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AA45*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A46=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B46=\"Small business\",AA$11,IF($B46=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AA$12,IF($D46=\"Small business medium rebalancing\",AA$14,1)))*IF($C46=\"Resi discount\",1+AA$10,1),Z46*AA$8*IF(AND($A46=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B46=\"Small business\",AA$11,IF($B46=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AA$12,IF($D46=\"Small business medium rebalancing\",AA$14,1)))*IF($C46=\"Resi discount\",1+AA$10,1)))","v":16.504774528901923},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AB45*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A46=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B46=\"Small business\",AB$11,IF($B46=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AB$12,IF($D46=\"Small business medium rebalancing\",AB$14,1)))*IF($C46=\"Resi discount\",1+AB$10,1),AA46*AB$8*IF(AND($A46=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B46=\"Small business\",AB$11,IF($B46=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AB$12,IF($D46=\"Small business medium rebalancing\",AB$14,1)))*IF($C46=\"Resi discount\",1+AB$10,1)))","v":16.936359454727008},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AC45*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A46=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B46=\"Small business\",AC$11,IF($B46=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AC$12,IF($D46=\"Small business medium rebalancing\",AC$14,1)))*IF($C46=\"Resi discount\",1+AC$10,1),AB46*AC$8*IF(AND($A46=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B46=\"Small business\",AC$11,IF($B46=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AC$12,IF($D46=\"Small business medium rebalancing\",AC$14,1)))*IF($C46=\"Resi discount\",1+AC$10,1)))","v":17.407324816897017},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AD45*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A46=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B46=\"Small business\",AD$11,IF($B46=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AD$12,IF($D46=\"Small business medium rebalancing\",AD$14,1)))*IF($C46=\"Resi discount\",1+AD$10,1),AC46*AD$8*IF(AND($A46=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B46=\"Small business\",AD$11,IF($B46=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AD$12,IF($D46=\"Small business medium rebalancing\",AD$14,1)))*IF($C46=\"Resi discount\",1+AD$10,1)))","v":17.749520683488015},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AE45*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A46=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B46=\"Small business\",AE$11,IF($B46=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AE$12,IF($D46=\"Small business medium rebalancing\",AE$14,1)))*IF($C46=\"Resi discount\",1+AE$10,1),AD46*AE$8*IF(AND($A46=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B46=\"Small business\",AE$11,IF($B46=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AE$12,IF($D46=\"Small business medium rebalancing\",AE$14,1)))*IF($C46=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AF45*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A46=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B46=\"Small business\",AF$11,IF($B46=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AF$12,IF($D46=\"Small business medium rebalancing\",AF$14,1)))*IF($C46=\"Resi discount\",1+AF$10,1),AE46*AF$8*IF(AND($A46=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B46=\"Small business\",AF$11,IF($B46=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AF$12,IF($D46=\"Small business medium rebalancing\",AF$14,1)))*IF($C46=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AG45*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A46=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B46=\"Small business\",AG$11,IF($B46=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AG$12,IF($D46=\"Small business medium rebalancing\",AG$14,1)))*IF($C46=\"Resi discount\",1+AG$10,1),AF46*AG$8*IF(AND($A46=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B46=\"Small business\",AG$11,IF($B46=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AG$12,IF($D46=\"Small business medium rebalancing\",AG$14,1)))*IF($C46=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AH45*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A46=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B46=\"Small business\",AH$11,IF($B46=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AH$12,IF($D46=\"Small business medium rebalancing\",AH$14,1)))*IF($C46=\"Resi discount\",1+AH$10,1),AG46*AH$8*IF(AND($A46=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B46=\"Small business\",AH$11,IF($B46=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AH$12,IF($D46=\"Small business medium rebalancing\",AH$14,1)))*IF($C46=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AI45*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A46=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B46=\"Small business\",AI$11,IF($B46=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AI$12,IF($D46=\"Small business medium rebalancing\",AI$14,1)))*IF($C46=\"Resi discount\",1+AI$10,1),AH46*AI$8*IF(AND($A46=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B46=\"Small business\",AI$11,IF($B46=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AI$12,IF($D46=\"Small business medium rebalancing\",AI$14,1)))*IF($C46=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AJ45*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A46=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B46=\"Small business\",AJ$11,IF($B46=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AJ$12,IF($D46=\"Small business medium rebalancing\",AJ$14,1)))*IF($C46=\"Resi discount\",1+AJ$10,1),AI46*AJ$8*IF(AND($A46=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B46=\"Small business\",AJ$11,IF($B46=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AJ$12,IF($D46=\"Small business medium rebalancing\",AJ$14,1)))*IF($C46=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AK45*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A46=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B46=\"Small business\",AK$11,IF($B46=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AK$12,IF($D46=\"Small business medium rebalancing\",AK$14,1)))*IF($C46=\"Resi discount\",1+AK$10,1),AJ46*AK$8*IF(AND($A46=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B46=\"Small business\",AK$11,IF($B46=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AK$12,IF($D46=\"Small business medium rebalancing\",AK$14,1)))*IF($C46=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AL45*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A46=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B46=\"Small business\",AL$11,IF($B46=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AL$12,IF($D46=\"Small business medium rebalancing\",AL$14,1)))*IF($C46=\"Resi discount\",1+AL$10,1),AK46*AL$8*IF(AND($A46=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B46=\"Small business\",AL$11,IF($B46=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AL$12,IF($D46=\"Small business medium rebalancing\",AL$14,1)))*IF($C46=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AM45*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A46=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B46=\"Small business\",AM$11,IF($B46=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AM$12,IF($D46=\"Small business medium rebalancing\",AM$14,1)))*IF($C46=\"Resi discount\",1+AM$10,1),AL46*AM$8*IF(AND($A46=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B46=\"Small business\",AM$11,IF($B46=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AM$12,IF($D46=\"Small business medium rebalancing\",AM$14,1)))*IF($C46=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AN45*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A46=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B46=\"Small business\",AN$11,IF($B46=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AN$12,IF($D46=\"Small business medium rebalancing\",AN$14,1)))*IF($C46=\"Resi discount\",1+AN$10,1),AM46*AN$8*IF(AND($A46=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B46=\"Small business\",AN$11,IF($B46=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AN$12,IF($D46=\"Small business medium rebalancing\",AN$14,1)))*IF($C46=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AO45*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A46=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B46=\"Small business\",AO$11,IF($B46=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AO$12,IF($D46=\"Small business medium rebalancing\",AO$14,1)))*IF($C46=\"Resi discount\",1+AO$10,1),AN46*AO$8*IF(AND($A46=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B46=\"Small business\",AO$11,IF($B46=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AO$12,IF($D46=\"Small business medium rebalancing\",AO$14,1)))*IF($C46=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AP45*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A46=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B46=\"Small business\",AP$11,IF($B46=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AP$12,IF($D46=\"Small business medium rebalancing\",AP$14,1)))*IF($C46=\"Resi discount\",1+AP$10,1),AO46*AP$8*IF(AND($A46=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B46=\"Small business\",AP$11,IF($B46=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AP$12,IF($D46=\"Small business medium rebalancing\",AP$14,1)))*IF($C46=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AQ45*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A46=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B46=\"Small business\",AQ$11,IF($B46=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AQ$12,IF($D46=\"Small business medium rebalancing\",AQ$14,1)))*IF($C46=\"Resi discount\",1+AQ$10,1),AP46*AQ$8*IF(AND($A46=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B46=\"Small business\",AQ$11,IF($B46=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AQ$12,IF($D46=\"Small business medium rebalancing\",AQ$14,1)))*IF($C46=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AR45*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A46=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B46=\"Small business\",AR$11,IF($B46=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AR$12,IF($D46=\"Small business medium rebalancing\",AR$14,1)))*IF($C46=\"Resi discount\",1+AR$10,1),AQ46*AR$8*IF(AND($A46=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B46=\"Small business\",AR$11,IF($B46=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AR$12,IF($D46=\"Small business medium rebalancing\",AR$14,1)))*IF($C46=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AS45*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A46=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B46=\"Small business\",AS$11,IF($B46=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AS$12,IF($D46=\"Small business medium rebalancing\",AS$14,1)))*IF($C46=\"Resi discount\",1+AS$10,1),AR46*AS$8*IF(AND($A46=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B46=\"Small business\",AS$11,IF($B46=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AS$12,IF($D46=\"Small business medium rebalancing\",AS$14,1)))*IF($C46=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AT45*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A46=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B46=\"Small business\",AT$11,IF($B46=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AT$12,IF($D46=\"Small business medium rebalancing\",AT$14,1)))*IF($C46=\"Resi discount\",1+AT$10,1),AS46*AT$8*IF(AND($A46=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B46=\"Small business\",AT$11,IF($B46=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AT$12,IF($D46=\"Small business medium rebalancing\",AT$14,1)))*IF($C46=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AU45*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A46=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B46=\"Small business\",AU$11,IF($B46=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AU$12,IF($D46=\"Small business medium rebalancing\",AU$14,1)))*IF($C46=\"Resi discount\",1+AU$10,1),AT46*AU$8*IF(AND($A46=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B46=\"Small business\",AU$11,IF($B46=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AU$12,IF($D46=\"Small business medium rebalancing\",AU$14,1)))*IF($C46=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AV45*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A46=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B46=\"Small business\",AV$11,IF($B46=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AV$12,IF($D46=\"Small business medium rebalancing\",AV$14,1)))*IF($C46=\"Resi discount\",1+AV$10,1),AU46*AV$8*IF(AND($A46=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B46=\"Small business\",AV$11,IF($B46=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AV$12,IF($D46=\"Small business medium rebalancing\",AV$14,1)))*IF($C46=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AW45*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A46=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B46=\"Small business\",AW$11,IF($B46=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AW$12,IF($D46=\"Small business medium rebalancing\",AW$14,1)))*IF($C46=\"Resi discount\",1+AW$10,1),AV46*AW$8*IF(AND($A46=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B46=\"Small business\",AW$11,IF($B46=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AW$12,IF($D46=\"Small business medium rebalancing\",AW$14,1)))*IF($C46=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AX45*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A46=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B46=\"Small business\",AX$11,IF($B46=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AX$12,IF($D46=\"Small business medium rebalancing\",AX$14,1)))*IF($C46=\"Resi discount\",1+AX$10,1),AW46*AX$8*IF(AND($A46=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B46=\"Small business\",AX$11,IF($B46=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AX$12,IF($D46=\"Small business medium rebalancing\",AX$14,1)))*IF($C46=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AY45*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A46=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B46=\"Small business\",AY$11,IF($B46=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AY$12,IF($D46=\"Small business medium rebalancing\",AY$14,1)))*IF($C46=\"Resi discount\",1+AY$10,1),AX46*AY$8*IF(AND($A46=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B46=\"Small business\",AY$11,IF($B46=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AY$12,IF($D46=\"Small business medium rebalancing\",AY$14,1)))*IF($C46=\"Resi discount\",1+AY$10,1)))","v":3.7074564226557345},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),AZ45*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A46=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B46=\"Small business\",AZ$11,IF($B46=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AZ$12,IF($D46=\"Small business medium rebalancing\",AZ$14,1)))*IF($C46=\"Resi discount\",1+AZ$10,1),AY46*AZ$8*IF(AND($A46=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B46=\"Small business\",AZ$11,IF($B46=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",AZ$12,IF($D46=\"Small business medium rebalancing\",AZ$14,1)))*IF($C46=\"Resi discount\",1+AZ$10,1)))","v":3.7997739410051845},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BA45*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A46=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B46=\"Small business\",BA$11,IF($B46=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BA$12,IF($D46=\"Small business medium rebalancing\",BA$14,1)))*IF($C46=\"Resi discount\",1+BA$10,1),AZ46*BA$8*IF(AND($A46=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B46=\"Small business\",BA$11,IF($B46=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BA$12,IF($D46=\"Small business medium rebalancing\",BA$14,1)))*IF($C46=\"Resi discount\",1+BA$10,1)))","v":3.8991345927735015},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BB45*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A46=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B46=\"Small business\",BB$11,IF($B46=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BB$12,IF($D46=\"Small business medium rebalancing\",BB$14,1)))*IF($C46=\"Resi discount\",1+BB$10,1),BA46*BB$8*IF(AND($A46=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B46=\"Small business\",BB$11,IF($B46=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BB$12,IF($D46=\"Small business medium rebalancing\",BB$14,1)))*IF($C46=\"Resi discount\",1+BB$10,1)))","v":4.0075615153682902},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BC45*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A46=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B46=\"Small business\",BC$11,IF($B46=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BC$12,IF($D46=\"Small business medium rebalancing\",BC$14,1)))*IF($C46=\"Resi discount\",1+BC$10,1),BB46*BC$8*IF(AND($A46=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B46=\"Small business\",BC$11,IF($B46=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BC$12,IF($D46=\"Small business medium rebalancing\",BC$14,1)))*IF($C46=\"Resi discount\",1+BC$10,1)))","v":4.086342775561528},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BD45*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A46=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B46=\"Small business\",BD$11,IF($B46=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BD$12,IF($D46=\"Small business medium rebalancing\",BD$14,1)))*IF($C46=\"Resi discount\",1+BD$10,1),BC46*BD$8*IF(AND($A46=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B46=\"Small business\",BD$11,IF($B46=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BD$12,IF($D46=\"Small business medium rebalancing\",BD$14,1)))*IF($C46=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BE45*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A46=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B46=\"Small business\",BE$11,IF($B46=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BE$12,IF($D46=\"Small business medium rebalancing\",BE$14,1)))*IF($C46=\"Resi discount\",1+BE$10,1),BD46*BE$8*IF(AND($A46=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B46=\"Small business\",BE$11,IF($B46=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BE$12,IF($D46=\"Small business medium rebalancing\",BE$14,1)))*IF($C46=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BF45*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A46=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B46=\"Small business\",BF$11,IF($B46=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BF$12,IF($D46=\"Small business medium rebalancing\",BF$14,1)))*IF($C46=\"Resi discount\",1+BF$10,1),BE46*BF$8*IF(AND($A46=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B46=\"Small business\",BF$11,IF($B46=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BF$12,IF($D46=\"Small business medium rebalancing\",BF$14,1)))*IF($C46=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BG45*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A46=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B46=\"Small business\",BG$11,IF($B46=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BG$12,IF($D46=\"Small business medium rebalancing\",BG$14,1)))*IF($C46=\"Resi discount\",1+BG$10,1),BF46*BG$8*IF(AND($A46=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B46=\"Small business\",BG$11,IF($B46=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BG$12,IF($D46=\"Small business medium rebalancing\",BG$14,1)))*IF($C46=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BH45*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A46=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B46=\"Small business\",BH$11,IF($B46=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BH$12,IF($D46=\"Small business medium rebalancing\",BH$14,1)))*IF($C46=\"Resi discount\",1+BH$10,1),BG46*BH$8*IF(AND($A46=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B46=\"Small business\",BH$11,IF($B46=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BH$12,IF($D46=\"Small business medium rebalancing\",BH$14,1)))*IF($C46=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BI45*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A46=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B46=\"Small business\",BI$11,IF($B46=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BI$12,IF($D46=\"Small business medium rebalancing\",BI$14,1)))*IF($C46=\"Resi discount\",1+BI$10,1),BH46*BI$8*IF(AND($A46=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B46=\"Small business\",BI$11,IF($B46=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BI$12,IF($D46=\"Small business medium rebalancing\",BI$14,1)))*IF($C46=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BJ45*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A46=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B46=\"Small business\",BJ$11,IF($B46=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BJ$12,IF($D46=\"Small business medium rebalancing\",BJ$14,1)))*IF($C46=\"Resi discount\",1+BJ$10,1),BI46*BJ$8*IF(AND($A46=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B46=\"Small business\",BJ$11,IF($B46=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BJ$12,IF($D46=\"Small business medium rebalancing\",BJ$14,1)))*IF($C46=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BK45*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A46=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B46=\"Small business\",BK$11,IF($B46=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BK$12,IF($D46=\"Small business medium rebalancing\",BK$14,1)))*IF($C46=\"Resi discount\",1+BK$10,1),BJ46*BK$8*IF(AND($A46=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B46=\"Small business\",BK$11,IF($B46=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BK$12,IF($D46=\"Small business medium rebalancing\",BK$14,1)))*IF($C46=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BL45*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A46=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B46=\"Small business\",BL$11,IF($B46=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BL$12,IF($D46=\"Small business medium rebalancing\",BL$14,1)))*IF($C46=\"Resi discount\",1+BL$10,1),BK46*BL$8*IF(AND($A46=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B46=\"Small business\",BL$11,IF($B46=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BL$12,IF($D46=\"Small business medium rebalancing\",BL$14,1)))*IF($C46=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BM45*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A46=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B46=\"Small business\",BM$11,IF($B46=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BM$12,IF($D46=\"Small business medium rebalancing\",BM$14,1)))*IF($C46=\"Resi discount\",1+BM$10,1),BL46*BM$8*IF(AND($A46=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B46=\"Small business\",BM$11,IF($B46=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BM$12,IF($D46=\"Small business medium rebalancing\",BM$14,1)))*IF($C46=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BN45*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A46=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B46=\"Small business\",BN$11,IF($B46=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BN$12,IF($D46=\"Small business medium rebalancing\",BN$14,1)))*IF($C46=\"Resi discount\",1+BN$10,1),BM46*BN$8*IF(AND($A46=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B46=\"Small business\",BN$11,IF($B46=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BN$12,IF($D46=\"Small business medium rebalancing\",BN$14,1)))*IF($C46=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BO45*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A46=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B46=\"Small business\",BO$11,IF($B46=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BO$12,IF($D46=\"Small business medium rebalancing\",BO$14,1)))*IF($C46=\"Resi discount\",1+BO$10,1),BN46*BO$8*IF(AND($A46=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B46=\"Small business\",BO$11,IF($B46=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BO$12,IF($D46=\"Small business medium rebalancing\",BO$14,1)))*IF($C46=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BP45*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A46=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B46=\"Small business\",BP$11,IF($B46=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BP$12,IF($D46=\"Small business medium rebalancing\",BP$14,1)))*IF($C46=\"Resi discount\",1+BP$10,1),BO46*BP$8*IF(AND($A46=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B46=\"Small business\",BP$11,IF($B46=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BP$12,IF($D46=\"Small business medium rebalancing\",BP$14,1)))*IF($C46=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BQ45*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A46=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B46=\"Small business\",BQ$11,IF($B46=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BQ$12,IF($D46=\"Small business medium rebalancing\",BQ$14,1)))*IF($C46=\"Resi discount\",1+BQ$10,1),BP46*BQ$8*IF(AND($A46=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B46=\"Small business\",BQ$11,IF($B46=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BQ$12,IF($D46=\"Small business medium rebalancing\",BQ$14,1)))*IF($C46=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BR45*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A46=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B46=\"Small business\",BR$11,IF($B46=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BR$12,IF($D46=\"Small business medium rebalancing\",BR$14,1)))*IF($C46=\"Resi discount\",1+BR$10,1),BQ46*BR$8*IF(AND($A46=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B46=\"Small business\",BR$11,IF($B46=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BR$12,IF($D46=\"Small business medium rebalancing\",BR$14,1)))*IF($C46=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BS45*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A46=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B46=\"Small business\",BS$11,IF($B46=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BS$12,IF($D46=\"Small business medium rebalancing\",BS$14,1)))*IF($C46=\"Resi discount\",1+BS$10,1),BR46*BS$8*IF(AND($A46=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B46=\"Small business\",BS$11,IF($B46=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BS$12,IF($D46=\"Small business medium rebalancing\",BS$14,1)))*IF($C46=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BT45*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A46=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B46=\"Small business\",BT$11,IF($B46=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BT$12,IF($D46=\"Small business medium rebalancing\",BT$14,1)))*IF($C46=\"Resi discount\",1+BT$10,1),BS46*BT$8*IF(AND($A46=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B46=\"Small business\",BT$11,IF($B46=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BT$12,IF($D46=\"Small business medium rebalancing\",BT$14,1)))*IF($C46=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BU45*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A46=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B46=\"Small business\",BU$11,IF($B46=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BU$12,IF($D46=\"Small business medium rebalancing\",BU$14,1)))*IF($C46=\"Resi discount\",1+BU$10,1),BT46*BU$8*IF(AND($A46=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B46=\"Small business\",BU$11,IF($B46=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BU$12,IF($D46=\"Small business medium rebalancing\",BU$14,1)))*IF($C46=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BV45*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A46=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B46=\"Small business\",BV$11,IF($B46=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BV$12,IF($D46=\"Small business medium rebalancing\",BV$14,1)))*IF($C46=\"Resi discount\",1+BV$10,1),BU46*BV$8*IF(AND($A46=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B46=\"Small business\",BV$11,IF($B46=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BV$12,IF($D46=\"Small business medium rebalancing\",BV$14,1)))*IF($C46=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BW45*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A46=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B46=\"Small business\",BW$11,IF($B46=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BW$12,IF($D46=\"Small business medium rebalancing\",BW$14,1)))*IF($C46=\"Resi discount\",1+BW$10,1),BV46*BW$8*IF(AND($A46=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B46=\"Small business\",BW$11,IF($B46=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BW$12,IF($D46=\"Small business medium rebalancing\",BW$14,1)))*IF($C46=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BX45*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A46=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B46=\"Small business\",BX$11,IF($B46=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BX$12,IF($D46=\"Small business medium rebalancing\",BX$14,1)))*IF($C46=\"Resi discount\",1+BX$10,1),BW46*BX$8*IF(AND($A46=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B46=\"Small business\",BX$11,IF($B46=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BX$12,IF($D46=\"Small business medium rebalancing\",BX$14,1)))*IF($C46=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BY45*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A46=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B46=\"Small business\",BY$11,IF($B46=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BY$12,IF($D46=\"Small business medium rebalancing\",BY$14,1)))*IF($C46=\"Resi discount\",1+BY$10,1),BX46*BY$8*IF(AND($A46=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B46=\"Small business\",BY$11,IF($B46=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BY$12,IF($D46=\"Small business medium rebalancing\",BY$14,1)))*IF($C46=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),BZ45*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A46=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B46=\"Small business\",BZ$11,IF($B46=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BZ$12,IF($D46=\"Small business medium rebalancing\",BZ$14,1)))*IF($C46=\"Resi discount\",1+BZ$10,1),BY46*BZ$8*IF(AND($A46=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B46=\"Small business\",BZ$11,IF($B46=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",BZ$12,IF($D46=\"Small business medium rebalancing\",BZ$14,1)))*IF($C46=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CA45*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A46=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B46=\"Small business\",CA$11,IF($B46=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CA$12,IF($D46=\"Small business medium rebalancing\",CA$14,1)))*IF($C46=\"Resi discount\",1+CA$10,1),BZ46*CA$8*IF(AND($A46=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B46=\"Small business\",CA$11,IF($B46=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CA$12,IF($D46=\"Small business medium rebalancing\",CA$14,1)))*IF($C46=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CB45*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A46=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B46=\"Small business\",CB$11,IF($B46=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CB$12,IF($D46=\"Small business medium rebalancing\",CB$14,1)))*IF($C46=\"Resi discount\",1+CB$10,1),CA46*CB$8*IF(AND($A46=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B46=\"Small business\",CB$11,IF($B46=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CB$12,IF($D46=\"Small business medium rebalancing\",CB$14,1)))*IF($C46=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CC45*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A46=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B46=\"Small business\",CC$11,IF($B46=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CC$12,IF($D46=\"Small business medium rebalancing\",CC$14,1)))*IF($C46=\"Resi discount\",1+CC$10,1),CB46*CC$8*IF(AND($A46=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B46=\"Small business\",CC$11,IF($B46=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CC$12,IF($D46=\"Small business medium rebalancing\",CC$14,1)))*IF($C46=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CD45*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A46=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B46=\"Small business\",CD$11,IF($B46=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CD$12,IF($D46=\"Small business medium rebalancing\",CD$14,1)))*IF($C46=\"Resi discount\",1+CD$10,1),CC46*CD$8*IF(AND($A46=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B46=\"Small business\",CD$11,IF($B46=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CD$12,IF($D46=\"Small business medium rebalancing\",CD$14,1)))*IF($C46=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CE45*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A46=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B46=\"Small business\",CE$11,IF($B46=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CE$12,IF($D46=\"Small business medium rebalancing\",CE$14,1)))*IF($C46=\"Resi discount\",1+CE$10,1),CD46*CE$8*IF(AND($A46=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B46=\"Small business\",CE$11,IF($B46=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CE$12,IF($D46=\"Small business medium rebalancing\",CE$14,1)))*IF($C46=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CF45*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A46=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B46=\"Small business\",CF$11,IF($B46=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CF$12,IF($D46=\"Small business medium rebalancing\",CF$14,1)))*IF($C46=\"Resi discount\",1+CF$10,1),CE46*CF$8*IF(AND($A46=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B46=\"Small business\",CF$11,IF($B46=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CF$12,IF($D46=\"Small business medium rebalancing\",CF$14,1)))*IF($C46=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CG45*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A46=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B46=\"Small business\",CG$11,IF($B46=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CG$12,IF($D46=\"Small business medium rebalancing\",CG$14,1)))*IF($C46=\"Resi discount\",1+CG$10,1),CF46*CG$8*IF(AND($A46=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B46=\"Small business\",CG$11,IF($B46=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CG$12,IF($D46=\"Small business medium rebalancing\",CG$14,1)))*IF($C46=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CH45*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A46=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B46=\"Small business\",CH$11,IF($B46=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CH$12,IF($D46=\"Small business medium rebalancing\",CH$14,1)))*IF($C46=\"Resi discount\",1+CH$10,1),CG46*CH$8*IF(AND($A46=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B46=\"Small business\",CH$11,IF($B46=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CH$12,IF($D46=\"Small business medium rebalancing\",CH$14,1)))*IF($C46=\"Resi discount\",1+CH$10,1)))","v":9.2889023159170296},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CI45*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A46=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B46=\"Small business\",CI$11,IF($B46=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CI$12,IF($D46=\"Small business medium rebalancing\",CI$14,1)))*IF($C46=\"Resi discount\",1+CI$10,1),CH46*CI$8*IF(AND($A46=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B46=\"Small business\",CI$11,IF($B46=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CI$12,IF($D46=\"Small business medium rebalancing\",CI$14,1)))*IF($C46=\"Resi discount\",1+CI$10,1)))","v":9.5202006272756439},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CJ45*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A46=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B46=\"Small business\",CJ$11,IF($B46=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CJ$12,IF($D46=\"Small business medium rebalancing\",CJ$14,1)))*IF($C46=\"Resi discount\",1+CJ$10,1),CI46*CJ$8*IF(AND($A46=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B46=\"Small business\",CJ$11,IF($B46=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CJ$12,IF($D46=\"Small business medium rebalancing\",CJ$14,1)))*IF($C46=\"Resi discount\",1+CJ$10,1)))","v":9.7691452629244182},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CK45*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A46=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B46=\"Small business\",CK$11,IF($B46=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CK$12,IF($D46=\"Small business medium rebalancing\",CK$14,1)))*IF($C46=\"Resi discount\",1+CK$10,1),CJ46*CK$8*IF(AND($A46=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B46=\"Small business\",CK$11,IF($B46=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CK$12,IF($D46=\"Small business medium rebalancing\",CK$14,1)))*IF($C46=\"Resi discount\",1+CK$10,1)))","v":10.040805122833717},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CL45*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A46=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B46=\"Small business\",CL$11,IF($B46=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CL$12,IF($D46=\"Small business medium rebalancing\",CL$14,1)))*IF($C46=\"Resi discount\",1+CL$10,1),CK46*CL$8*IF(AND($A46=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B46=\"Small business\",CL$11,IF($B46=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CL$12,IF($D46=\"Small business medium rebalancing\",CL$14,1)))*IF($C46=\"Resi discount\",1+CL$10,1)))","v":10.23818881311473},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CM45*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A46=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B46=\"Small business\",CM$11,IF($B46=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CM$12,IF($D46=\"Small business medium rebalancing\",CM$14,1)))*IF($C46=\"Resi discount\",1+CM$10,1),CL46*CM$8*IF(AND($A46=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B46=\"Small business\",CM$11,IF($B46=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CM$12,IF($D46=\"Small business medium rebalancing\",CM$14,1)))*IF($C46=\"Resi discount\",1+CM$10,1)))","v":2.3174176585258843},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CN45*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A46=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B46=\"Small business\",CN$11,IF($B46=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CN$12,IF($D46=\"Small business medium rebalancing\",CN$14,1)))*IF($C46=\"Resi discount\",1+CN$10,1),CM46*CN$8*IF(AND($A46=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B46=\"Small business\",CN$11,IF($B46=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CN$12,IF($D46=\"Small business medium rebalancing\",CN$14,1)))*IF($C46=\"Resi discount\",1+CN$10,1)))","v":2.3751225167426808},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CO45*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A46=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B46=\"Small business\",CO$11,IF($B46=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CO$12,IF($D46=\"Small business medium rebalancing\",CO$14,1)))*IF($C46=\"Resi discount\",1+CO$10,1),CN46*CO$8*IF(AND($A46=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B46=\"Small business\",CO$11,IF($B46=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CO$12,IF($D46=\"Small business medium rebalancing\",CO$14,1)))*IF($C46=\"Resi discount\",1+CO$10,1)))","v":2.4372298223237934},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CP45*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A46=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B46=\"Small business\",CP$11,IF($B46=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CP$12,IF($D46=\"Small business medium rebalancing\",CP$14,1)))*IF($C46=\"Resi discount\",1+CP$10,1),CO46*CP$8*IF(AND($A46=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B46=\"Small business\",CP$11,IF($B46=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CP$12,IF($D46=\"Small business medium rebalancing\",CP$14,1)))*IF($C46=\"Resi discount\",1+CP$10,1)))","v":2.5050041766075828},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E46=\"NAT56\",$E46=\"NAT75\")),CQ45*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E46,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A46=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B46=\"Small business\",CQ$11,IF($B46=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CQ$12,IF($D46=\"Small business medium rebalancing\",CQ$14,1)))*IF($C46=\"Resi discount\",1+CQ$10,1),CP46*CQ$8*IF(AND($A46=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B46=\"Small business\",CQ$11,IF($B46=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D46=\"Small business rebalancing\",CQ$12,IF($D46=\"Small business medium rebalancing\",CQ$14,1)))*IF($C46=\"Resi discount\",1+CQ$10,1)))","v":2.5542479337066766}]
[null,"Small business",null,"Small business rebalancing",{"$f":"'Admin|Lists'!$B$35","v":"NSP21"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),F46*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A47=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B47=\"Small business\",F$11,IF($B47=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",F$12,IF($D47=\"Small business medium rebalancing\",F$14,1)))*IF($C47=\"Resi discount\",1+F$10,1),E47*F$8*IF(AND($A47=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B47=\"Small business\",F$11,IF($B47=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",F$12,IF($D47=\"Small business medium rebalancing\",F$14,1)))*IF($C47=\"Resi discount\",1+F$10,1)))","v":150.48677403125311},{"$f":"IF(AND(G$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),G46*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A47=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B47=\"Small business\",G$11,IF($B47=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",G$12,IF($D47=\"Small business medium rebalancing\",G$14,1)))*IF($C47=\"Resi discount\",1+G$10,1),F47*G$8*IF(AND($A47=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B47=\"Small business\",G$11,IF($B47=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",G$12,IF($D47=\"Small business medium rebalancing\",G$14,1)))*IF($C47=\"Resi discount\",1+G$10,1)))","v":158.30031874274269},{"$f":"IF(AND(H$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),H46*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A47=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B47=\"Small business\",H$11,IF($B47=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",H$12,IF($D47=\"Small business medium rebalancing\",H$14,1)))*IF($C47=\"Resi discount\",1+H$10,1),G47*H$8*IF(AND($A47=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B47=\"Small business\",H$11,IF($B47=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",H$12,IF($D47=\"Small business medium rebalancing\",H$14,1)))*IF($C47=\"Resi discount\",1+H$10,1)))","v":166.73611548713549},{"$f":"IF(AND(I$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),I46*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A47=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B47=\"Small business\",I$11,IF($B47=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",I$12,IF($D47=\"Small business medium rebalancing\",I$14,1)))*IF($C47=\"Resi discount\",1+I$10,1),H47*I$8*IF(AND($A47=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B47=\"Small business\",I$11,IF($B47=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",I$12,IF($D47=\"Small business medium rebalancing\",I$14,1)))*IF($C47=\"Resi discount\",1+I$10,1)))","v":175.91214712607857},{"$f":"IF(AND(J$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),J46*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A47=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B47=\"Small business\",J$11,IF($B47=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",J$12,IF($D47=\"Small business medium rebalancing\",J$14,1)))*IF($C47=\"Resi discount\",1+J$10,1),I47*J$8*IF(AND($A47=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B47=\"Small business\",J$11,IF($B47=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",J$12,IF($D47=\"Small business medium rebalancing\",J$14,1)))*IF($C47=\"Resi discount\",1+J$10,1)))","v":184.10017741108496},{"$f":"IF(AND(K$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),K46*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A47=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B47=\"Small business\",K$11,IF($B47=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",K$12,IF($D47=\"Small business medium rebalancing\",K$14,1)))*IF($C47=\"Resi discount\",1+K$10,1),J47*K$8*IF(AND($A47=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B47=\"Small business\",K$11,IF($B47=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",K$12,IF($D47=\"Small business medium rebalancing\",K$14,1)))*IF($C47=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),L46*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A47=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B47=\"Small business\",L$11,IF($B47=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",L$12,IF($D47=\"Small business medium rebalancing\",L$14,1)))*IF($C47=\"Resi discount\",1+L$10,1),K47*L$8*IF(AND($A47=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B47=\"Small business\",L$11,IF($B47=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",L$12,IF($D47=\"Small business medium rebalancing\",L$14,1)))*IF($C47=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),M46*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A47=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B47=\"Small business\",M$11,IF($B47=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",M$12,IF($D47=\"Small business medium rebalancing\",M$14,1)))*IF($C47=\"Resi discount\",1+M$10,1),L47*M$8*IF(AND($A47=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B47=\"Small business\",M$11,IF($B47=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",M$12,IF($D47=\"Small business medium rebalancing\",M$14,1)))*IF($C47=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),N46*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A47=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B47=\"Small business\",N$11,IF($B47=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",N$12,IF($D47=\"Small business medium rebalancing\",N$14,1)))*IF($C47=\"Resi discount\",1+N$10,1),M47*N$8*IF(AND($A47=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B47=\"Small business\",N$11,IF($B47=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",N$12,IF($D47=\"Small business medium rebalancing\",N$14,1)))*IF($C47=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),O46*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A47=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B47=\"Small business\",O$11,IF($B47=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",O$12,IF($D47=\"Small business medium rebalancing\",O$14,1)))*IF($C47=\"Resi discount\",1+O$10,1),N47*O$8*IF(AND($A47=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B47=\"Small business\",O$11,IF($B47=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",O$12,IF($D47=\"Small business medium rebalancing\",O$14,1)))*IF($C47=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),P46*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A47=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B47=\"Small business\",P$11,IF($B47=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",P$12,IF($D47=\"Small business medium rebalancing\",P$14,1)))*IF($C47=\"Resi discount\",1+P$10,1),O47*P$8*IF(AND($A47=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B47=\"Small business\",P$11,IF($B47=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",P$12,IF($D47=\"Small business medium rebalancing\",P$14,1)))*IF($C47=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),Q46*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A47=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B47=\"Small business\",Q$11,IF($B47=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",Q$12,IF($D47=\"Small business medium rebalancing\",Q$14,1)))*IF($C47=\"Resi discount\",1+Q$10,1),P47*Q$8*IF(AND($A47=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B47=\"Small business\",Q$11,IF($B47=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",Q$12,IF($D47=\"Small business medium rebalancing\",Q$14,1)))*IF($C47=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),R46*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A47=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B47=\"Small business\",R$11,IF($B47=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",R$12,IF($D47=\"Small business medium rebalancing\",R$14,1)))*IF($C47=\"Resi discount\",1+R$10,1),Q47*R$8*IF(AND($A47=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B47=\"Small business\",R$11,IF($B47=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",R$12,IF($D47=\"Small business medium rebalancing\",R$14,1)))*IF($C47=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),S46*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A47=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B47=\"Small business\",S$11,IF($B47=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",S$12,IF($D47=\"Small business medium rebalancing\",S$14,1)))*IF($C47=\"Resi discount\",1+S$10,1),R47*S$8*IF(AND($A47=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B47=\"Small business\",S$11,IF($B47=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",S$12,IF($D47=\"Small business medium rebalancing\",S$14,1)))*IF($C47=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),T46*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A47=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B47=\"Small business\",T$11,IF($B47=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",T$12,IF($D47=\"Small business medium rebalancing\",T$14,1)))*IF($C47=\"Resi discount\",1+T$10,1),S47*T$8*IF(AND($A47=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B47=\"Small business\",T$11,IF($B47=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",T$12,IF($D47=\"Small business medium rebalancing\",T$14,1)))*IF($C47=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),U46*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A47=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B47=\"Small business\",U$11,IF($B47=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",U$12,IF($D47=\"Small business medium rebalancing\",U$14,1)))*IF($C47=\"Resi discount\",1+U$10,1),T47*U$8*IF(AND($A47=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B47=\"Small business\",U$11,IF($B47=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",U$12,IF($D47=\"Small business medium rebalancing\",U$14,1)))*IF($C47=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),V46*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A47=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B47=\"Small business\",V$11,IF($B47=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",V$12,IF($D47=\"Small business medium rebalancing\",V$14,1)))*IF($C47=\"Resi discount\",1+V$10,1),U47*V$8*IF(AND($A47=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B47=\"Small business\",V$11,IF($B47=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",V$12,IF($D47=\"Small business medium rebalancing\",V$14,1)))*IF($C47=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),W46*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A47=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B47=\"Small business\",W$11,IF($B47=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",W$12,IF($D47=\"Small business medium rebalancing\",W$14,1)))*IF($C47=\"Resi discount\",1+W$10,1),V47*W$8*IF(AND($A47=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B47=\"Small business\",W$11,IF($B47=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",W$12,IF($D47=\"Small business medium rebalancing\",W$14,1)))*IF($C47=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),X46*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A47=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B47=\"Small business\",X$11,IF($B47=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",X$12,IF($D47=\"Small business medium rebalancing\",X$14,1)))*IF($C47=\"Resi discount\",1+X$10,1),W47*X$8*IF(AND($A47=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B47=\"Small business\",X$11,IF($B47=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",X$12,IF($D47=\"Small business medium rebalancing\",X$14,1)))*IF($C47=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),Y46*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A47=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B47=\"Small business\",Y$11,IF($B47=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",Y$12,IF($D47=\"Small business medium rebalancing\",Y$14,1)))*IF($C47=\"Resi discount\",1+Y$10,1),X47*Y$8*IF(AND($A47=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B47=\"Small business\",Y$11,IF($B47=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",Y$12,IF($D47=\"Small business medium rebalancing\",Y$14,1)))*IF($C47=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),Z46*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A47=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B47=\"Small business\",Z$11,IF($B47=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",Z$12,IF($D47=\"Small business medium rebalancing\",Z$14,1)))*IF($C47=\"Resi discount\",1+Z$10,1),Y47*Z$8*IF(AND($A47=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B47=\"Small business\",Z$11,IF($B47=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",Z$12,IF($D47=\"Small business medium rebalancing\",Z$14,1)))*IF($C47=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AA46*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A47=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B47=\"Small business\",AA$11,IF($B47=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AA$12,IF($D47=\"Small business medium rebalancing\",AA$14,1)))*IF($C47=\"Resi discount\",1+AA$10,1),Z47*AA$8*IF(AND($A47=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B47=\"Small business\",AA$11,IF($B47=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AA$12,IF($D47=\"Small business medium rebalancing\",AA$14,1)))*IF($C47=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AB46*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A47=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B47=\"Small business\",AB$11,IF($B47=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AB$12,IF($D47=\"Small business medium rebalancing\",AB$14,1)))*IF($C47=\"Resi discount\",1+AB$10,1),AA47*AB$8*IF(AND($A47=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B47=\"Small business\",AB$11,IF($B47=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AB$12,IF($D47=\"Small business medium rebalancing\",AB$14,1)))*IF($C47=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AC46*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A47=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B47=\"Small business\",AC$11,IF($B47=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AC$12,IF($D47=\"Small business medium rebalancing\",AC$14,1)))*IF($C47=\"Resi discount\",1+AC$10,1),AB47*AC$8*IF(AND($A47=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B47=\"Small business\",AC$11,IF($B47=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AC$12,IF($D47=\"Small business medium rebalancing\",AC$14,1)))*IF($C47=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AD46*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A47=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B47=\"Small business\",AD$11,IF($B47=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AD$12,IF($D47=\"Small business medium rebalancing\",AD$14,1)))*IF($C47=\"Resi discount\",1+AD$10,1),AC47*AD$8*IF(AND($A47=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B47=\"Small business\",AD$11,IF($B47=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AD$12,IF($D47=\"Small business medium rebalancing\",AD$14,1)))*IF($C47=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AE46*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A47=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B47=\"Small business\",AE$11,IF($B47=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AE$12,IF($D47=\"Small business medium rebalancing\",AE$14,1)))*IF($C47=\"Resi discount\",1+AE$10,1),AD47*AE$8*IF(AND($A47=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B47=\"Small business\",AE$11,IF($B47=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AE$12,IF($D47=\"Small business medium rebalancing\",AE$14,1)))*IF($C47=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AF46*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A47=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B47=\"Small business\",AF$11,IF($B47=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AF$12,IF($D47=\"Small business medium rebalancing\",AF$14,1)))*IF($C47=\"Resi discount\",1+AF$10,1),AE47*AF$8*IF(AND($A47=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B47=\"Small business\",AF$11,IF($B47=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AF$12,IF($D47=\"Small business medium rebalancing\",AF$14,1)))*IF($C47=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AG46*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A47=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B47=\"Small business\",AG$11,IF($B47=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AG$12,IF($D47=\"Small business medium rebalancing\",AG$14,1)))*IF($C47=\"Resi discount\",1+AG$10,1),AF47*AG$8*IF(AND($A47=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B47=\"Small business\",AG$11,IF($B47=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AG$12,IF($D47=\"Small business medium rebalancing\",AG$14,1)))*IF($C47=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AH46*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A47=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B47=\"Small business\",AH$11,IF($B47=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AH$12,IF($D47=\"Small business medium rebalancing\",AH$14,1)))*IF($C47=\"Resi discount\",1+AH$10,1),AG47*AH$8*IF(AND($A47=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B47=\"Small business\",AH$11,IF($B47=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AH$12,IF($D47=\"Small business medium rebalancing\",AH$14,1)))*IF($C47=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AI46*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A47=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B47=\"Small business\",AI$11,IF($B47=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AI$12,IF($D47=\"Small business medium rebalancing\",AI$14,1)))*IF($C47=\"Resi discount\",1+AI$10,1),AH47*AI$8*IF(AND($A47=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B47=\"Small business\",AI$11,IF($B47=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AI$12,IF($D47=\"Small business medium rebalancing\",AI$14,1)))*IF($C47=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AJ46*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A47=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B47=\"Small business\",AJ$11,IF($B47=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AJ$12,IF($D47=\"Small business medium rebalancing\",AJ$14,1)))*IF($C47=\"Resi discount\",1+AJ$10,1),AI47*AJ$8*IF(AND($A47=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B47=\"Small business\",AJ$11,IF($B47=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AJ$12,IF($D47=\"Small business medium rebalancing\",AJ$14,1)))*IF($C47=\"Resi discount\",1+AJ$10,1)))","v":47.413582004002649},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AK46*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A47=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B47=\"Small business\",AK$11,IF($B47=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AK$12,IF($D47=\"Small business medium rebalancing\",AK$14,1)))*IF($C47=\"Resi discount\",1+AK$10,1),AJ47*AK$8*IF(AND($A47=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B47=\"Small business\",AK$11,IF($B47=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AK$12,IF($D47=\"Small business medium rebalancing\",AK$14,1)))*IF($C47=\"Resi discount\",1+AK$10,1)))","v":48.519688967450705},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AL46*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A47=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B47=\"Small business\",AL$11,IF($B47=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AL$12,IF($D47=\"Small business medium rebalancing\",AL$14,1)))*IF($C47=\"Resi discount\",1+AL$10,1),AK47*AL$8*IF(AND($A47=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B47=\"Small business\",AL$11,IF($B47=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AL$12,IF($D47=\"Small business medium rebalancing\",AL$14,1)))*IF($C47=\"Resi discount\",1+AL$10,1)))","v":49.715749470390087},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AM46*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A47=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B47=\"Small business\",AM$11,IF($B47=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AM$12,IF($D47=\"Small business medium rebalancing\",AM$14,1)))*IF($C47=\"Resi discount\",1+AM$10,1),AL47*AM$8*IF(AND($A47=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B47=\"Small business\",AM$11,IF($B47=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AM$12,IF($D47=\"Small business medium rebalancing\",AM$14,1)))*IF($C47=\"Resi discount\",1+AM$10,1)))","v":51.032013982060363},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AN46*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A47=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B47=\"Small business\",AN$11,IF($B47=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AN$12,IF($D47=\"Small business medium rebalancing\",AN$14,1)))*IF($C47=\"Resi discount\",1+AN$10,1),AM47*AN$8*IF(AND($A47=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B47=\"Small business\",AN$11,IF($B47=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AN$12,IF($D47=\"Small business medium rebalancing\",AN$14,1)))*IF($C47=\"Resi discount\",1+AN$10,1)))","v":51.988612236295154},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AO46*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A47=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B47=\"Small business\",AO$11,IF($B47=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AO$12,IF($D47=\"Small business medium rebalancing\",AO$14,1)))*IF($C47=\"Resi discount\",1+AO$10,1),AN47*AO$8*IF(AND($A47=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B47=\"Small business\",AO$11,IF($B47=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AO$12,IF($D47=\"Small business medium rebalancing\",AO$14,1)))*IF($C47=\"Resi discount\",1+AO$10,1)))","v":41.488681967602183},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AP46*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A47=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B47=\"Small business\",AP$11,IF($B47=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AP$12,IF($D47=\"Small business medium rebalancing\",AP$14,1)))*IF($C47=\"Resi discount\",1+AP$10,1),AO47*AP$8*IF(AND($A47=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B47=\"Small business\",AP$11,IF($B47=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AP$12,IF($D47=\"Small business medium rebalancing\",AP$14,1)))*IF($C47=\"Resi discount\",1+AP$10,1)))","v":42.456567499321189},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AQ46*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A47=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B47=\"Small business\",AQ$11,IF($B47=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AQ$12,IF($D47=\"Small business medium rebalancing\",AQ$14,1)))*IF($C47=\"Resi discount\",1+AQ$10,1),AP47*AQ$8*IF(AND($A47=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B47=\"Small business\",AQ$11,IF($B47=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AQ$12,IF($D47=\"Small business medium rebalancing\",AQ$14,1)))*IF($C47=\"Resi discount\",1+AQ$10,1)))","v":43.503165788736929},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AR46*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A47=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B47=\"Small business\",AR$11,IF($B47=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AR$12,IF($D47=\"Small business medium rebalancing\",AR$14,1)))*IF($C47=\"Resi discount\",1+AR$10,1),AQ47*AR$8*IF(AND($A47=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B47=\"Small business\",AR$11,IF($B47=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AR$12,IF($D47=\"Small business medium rebalancing\",AR$14,1)))*IF($C47=\"Resi discount\",1+AR$10,1)))","v":44.654947143398537},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AS46*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A47=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B47=\"Small business\",AS$11,IF($B47=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AS$12,IF($D47=\"Small business medium rebalancing\",AS$14,1)))*IF($C47=\"Resi discount\",1+AS$10,1),AR47*AS$8*IF(AND($A47=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B47=\"Small business\",AS$11,IF($B47=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AS$12,IF($D47=\"Small business medium rebalancing\",AS$14,1)))*IF($C47=\"Resi discount\",1+AS$10,1)))","v":45.492006885844489},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AT46*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A47=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B47=\"Small business\",AT$11,IF($B47=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AT$12,IF($D47=\"Small business medium rebalancing\",AT$14,1)))*IF($C47=\"Resi discount\",1+AT$10,1),AS47*AT$8*IF(AND($A47=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B47=\"Small business\",AT$11,IF($B47=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AT$12,IF($D47=\"Small business medium rebalancing\",AT$14,1)))*IF($C47=\"Resi discount\",1+AT$10,1)))","v":36.31053408644879},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AU46*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A47=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B47=\"Small business\",AU$11,IF($B47=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AU$12,IF($D47=\"Small business medium rebalancing\",AU$14,1)))*IF($C47=\"Resi discount\",1+AU$10,1),AT47*AU$8*IF(AND($A47=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B47=\"Small business\",AU$11,IF($B47=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AU$12,IF($D47=\"Small business medium rebalancing\",AU$14,1)))*IF($C47=\"Resi discount\",1+AU$10,1)))","v":37.157619096734415},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AV46*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A47=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B47=\"Small business\",AV$11,IF($B47=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AV$12,IF($D47=\"Small business medium rebalancing\",AV$14,1)))*IF($C47=\"Resi discount\",1+AV$10,1),AU47*AV$8*IF(AND($A47=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B47=\"Small business\",AV$11,IF($B47=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AV$12,IF($D47=\"Small business medium rebalancing\",AV$14,1)))*IF($C47=\"Resi discount\",1+AV$10,1)))","v":38.073592828855496},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AW46*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A47=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B47=\"Small business\",AW$11,IF($B47=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AW$12,IF($D47=\"Small business medium rebalancing\",AW$14,1)))*IF($C47=\"Resi discount\",1+AW$10,1),AV47*AW$8*IF(AND($A47=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B47=\"Small business\",AW$11,IF($B47=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AW$12,IF($D47=\"Small business medium rebalancing\",AW$14,1)))*IF($C47=\"Resi discount\",1+AW$10,1)))","v":39.081621866057361},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AX46*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A47=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B47=\"Small business\",AX$11,IF($B47=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AX$12,IF($D47=\"Small business medium rebalancing\",AX$14,1)))*IF($C47=\"Resi discount\",1+AX$10,1),AW47*AX$8*IF(AND($A47=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B47=\"Small business\",AX$11,IF($B47=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AX$12,IF($D47=\"Small business medium rebalancing\",AX$14,1)))*IF($C47=\"Resi discount\",1+AX$10,1)))","v":39.814209281926871},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AY46*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A47=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B47=\"Small business\",AY$11,IF($B47=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AY$12,IF($D47=\"Small business medium rebalancing\",AY$14,1)))*IF($C47=\"Resi discount\",1+AY$10,1),AX47*AY$8*IF(AND($A47=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B47=\"Small business\",AY$11,IF($B47=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AY$12,IF($D47=\"Small business medium rebalancing\",AY$14,1)))*IF($C47=\"Resi discount\",1+AY$10,1)))","v":4.0439426327889132},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),AZ46*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A47=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B47=\"Small business\",AZ$11,IF($B47=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AZ$12,IF($D47=\"Small business medium rebalancing\",AZ$14,1)))*IF($C47=\"Resi discount\",1+AZ$10,1),AY47*AZ$8*IF(AND($A47=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B47=\"Small business\",AZ$11,IF($B47=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",AZ$12,IF($D47=\"Small business medium rebalancing\",AZ$14,1)))*IF($C47=\"Resi discount\",1+AZ$10,1)))","v":4.138283387417717},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BA46*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A47=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B47=\"Small business\",BA$11,IF($B47=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BA$12,IF($D47=\"Small business medium rebalancing\",BA$14,1)))*IF($C47=\"Resi discount\",1+BA$10,1),AZ47*BA$8*IF(AND($A47=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B47=\"Small business\",BA$11,IF($B47=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BA$12,IF($D47=\"Small business medium rebalancing\",BA$14,1)))*IF($C47=\"Resi discount\",1+BA$10,1)))","v":4.2402963519480741},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BB46*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A47=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B47=\"Small business\",BB$11,IF($B47=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BB$12,IF($D47=\"Small business medium rebalancing\",BB$14,1)))*IF($C47=\"Resi discount\",1+BB$10,1),BA47*BB$8*IF(AND($A47=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B47=\"Small business\",BB$11,IF($B47=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BB$12,IF($D47=\"Small business medium rebalancing\",BB$14,1)))*IF($C47=\"Resi discount\",1+BB$10,1)))","v":4.3525616132886151},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BC46*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A47=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B47=\"Small business\",BC$11,IF($B47=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BC$12,IF($D47=\"Small business medium rebalancing\",BC$14,1)))*IF($C47=\"Resi discount\",1+BC$10,1),BB47*BC$8*IF(AND($A47=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B47=\"Small business\",BC$11,IF($B47=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BC$12,IF($D47=\"Small business medium rebalancing\",BC$14,1)))*IF($C47=\"Resi discount\",1+BC$10,1)))","v":4.4341506495783634},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BD46*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A47=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B47=\"Small business\",BD$11,IF($B47=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BD$12,IF($D47=\"Small business medium rebalancing\",BD$14,1)))*IF($C47=\"Resi discount\",1+BD$10,1),BC47*BD$8*IF(AND($A47=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B47=\"Small business\",BD$11,IF($B47=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BD$12,IF($D47=\"Small business medium rebalancing\",BD$14,1)))*IF($C47=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BE46*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A47=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B47=\"Small business\",BE$11,IF($B47=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BE$12,IF($D47=\"Small business medium rebalancing\",BE$14,1)))*IF($C47=\"Resi discount\",1+BE$10,1),BD47*BE$8*IF(AND($A47=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B47=\"Small business\",BE$11,IF($B47=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BE$12,IF($D47=\"Small business medium rebalancing\",BE$14,1)))*IF($C47=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BF46*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A47=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B47=\"Small business\",BF$11,IF($B47=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BF$12,IF($D47=\"Small business medium rebalancing\",BF$14,1)))*IF($C47=\"Resi discount\",1+BF$10,1),BE47*BF$8*IF(AND($A47=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B47=\"Small business\",BF$11,IF($B47=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BF$12,IF($D47=\"Small business medium rebalancing\",BF$14,1)))*IF($C47=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BG46*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A47=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B47=\"Small business\",BG$11,IF($B47=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BG$12,IF($D47=\"Small business medium rebalancing\",BG$14,1)))*IF($C47=\"Resi discount\",1+BG$10,1),BF47*BG$8*IF(AND($A47=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B47=\"Small business\",BG$11,IF($B47=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BG$12,IF($D47=\"Small business medium rebalancing\",BG$14,1)))*IF($C47=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BH46*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A47=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B47=\"Small business\",BH$11,IF($B47=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BH$12,IF($D47=\"Small business medium rebalancing\",BH$14,1)))*IF($C47=\"Resi discount\",1+BH$10,1),BG47*BH$8*IF(AND($A47=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B47=\"Small business\",BH$11,IF($B47=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BH$12,IF($D47=\"Small business medium rebalancing\",BH$14,1)))*IF($C47=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BI46*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A47=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B47=\"Small business\",BI$11,IF($B47=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BI$12,IF($D47=\"Small business medium rebalancing\",BI$14,1)))*IF($C47=\"Resi discount\",1+BI$10,1),BH47*BI$8*IF(AND($A47=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B47=\"Small business\",BI$11,IF($B47=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BI$12,IF($D47=\"Small business medium rebalancing\",BI$14,1)))*IF($C47=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BJ46*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A47=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B47=\"Small business\",BJ$11,IF($B47=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BJ$12,IF($D47=\"Small business medium rebalancing\",BJ$14,1)))*IF($C47=\"Resi discount\",1+BJ$10,1),BI47*BJ$8*IF(AND($A47=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B47=\"Small business\",BJ$11,IF($B47=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BJ$12,IF($D47=\"Small business medium rebalancing\",BJ$14,1)))*IF($C47=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BK46*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A47=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B47=\"Small business\",BK$11,IF($B47=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BK$12,IF($D47=\"Small business medium rebalancing\",BK$14,1)))*IF($C47=\"Resi discount\",1+BK$10,1),BJ47*BK$8*IF(AND($A47=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B47=\"Small business\",BK$11,IF($B47=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BK$12,IF($D47=\"Small business medium rebalancing\",BK$14,1)))*IF($C47=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BL46*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A47=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B47=\"Small business\",BL$11,IF($B47=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BL$12,IF($D47=\"Small business medium rebalancing\",BL$14,1)))*IF($C47=\"Resi discount\",1+BL$10,1),BK47*BL$8*IF(AND($A47=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B47=\"Small business\",BL$11,IF($B47=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BL$12,IF($D47=\"Small business medium rebalancing\",BL$14,1)))*IF($C47=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BM46*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A47=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B47=\"Small business\",BM$11,IF($B47=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BM$12,IF($D47=\"Small business medium rebalancing\",BM$14,1)))*IF($C47=\"Resi discount\",1+BM$10,1),BL47*BM$8*IF(AND($A47=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B47=\"Small business\",BM$11,IF($B47=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BM$12,IF($D47=\"Small business medium rebalancing\",BM$14,1)))*IF($C47=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BN46*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A47=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B47=\"Small business\",BN$11,IF($B47=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BN$12,IF($D47=\"Small business medium rebalancing\",BN$14,1)))*IF($C47=\"Resi discount\",1+BN$10,1),BM47*BN$8*IF(AND($A47=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B47=\"Small business\",BN$11,IF($B47=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BN$12,IF($D47=\"Small business medium rebalancing\",BN$14,1)))*IF($C47=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BO46*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A47=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B47=\"Small business\",BO$11,IF($B47=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BO$12,IF($D47=\"Small business medium rebalancing\",BO$14,1)))*IF($C47=\"Resi discount\",1+BO$10,1),BN47*BO$8*IF(AND($A47=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B47=\"Small business\",BO$11,IF($B47=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BO$12,IF($D47=\"Small business medium rebalancing\",BO$14,1)))*IF($C47=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BP46*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A47=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B47=\"Small business\",BP$11,IF($B47=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BP$12,IF($D47=\"Small business medium rebalancing\",BP$14,1)))*IF($C47=\"Resi discount\",1+BP$10,1),BO47*BP$8*IF(AND($A47=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B47=\"Small business\",BP$11,IF($B47=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BP$12,IF($D47=\"Small business medium rebalancing\",BP$14,1)))*IF($C47=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BQ46*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A47=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B47=\"Small business\",BQ$11,IF($B47=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BQ$12,IF($D47=\"Small business medium rebalancing\",BQ$14,1)))*IF($C47=\"Resi discount\",1+BQ$10,1),BP47*BQ$8*IF(AND($A47=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B47=\"Small business\",BQ$11,IF($B47=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BQ$12,IF($D47=\"Small business medium rebalancing\",BQ$14,1)))*IF($C47=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BR46*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A47=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B47=\"Small business\",BR$11,IF($B47=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BR$12,IF($D47=\"Small business medium rebalancing\",BR$14,1)))*IF($C47=\"Resi discount\",1+BR$10,1),BQ47*BR$8*IF(AND($A47=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B47=\"Small business\",BR$11,IF($B47=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BR$12,IF($D47=\"Small business medium rebalancing\",BR$14,1)))*IF($C47=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BS46*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A47=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B47=\"Small business\",BS$11,IF($B47=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BS$12,IF($D47=\"Small business medium rebalancing\",BS$14,1)))*IF($C47=\"Resi discount\",1+BS$10,1),BR47*BS$8*IF(AND($A47=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B47=\"Small business\",BS$11,IF($B47=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BS$12,IF($D47=\"Small business medium rebalancing\",BS$14,1)))*IF($C47=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BT46*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A47=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B47=\"Small business\",BT$11,IF($B47=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BT$12,IF($D47=\"Small business medium rebalancing\",BT$14,1)))*IF($C47=\"Resi discount\",1+BT$10,1),BS47*BT$8*IF(AND($A47=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B47=\"Small business\",BT$11,IF($B47=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BT$12,IF($D47=\"Small business medium rebalancing\",BT$14,1)))*IF($C47=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BU46*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A47=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B47=\"Small business\",BU$11,IF($B47=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BU$12,IF($D47=\"Small business medium rebalancing\",BU$14,1)))*IF($C47=\"Resi discount\",1+BU$10,1),BT47*BU$8*IF(AND($A47=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B47=\"Small business\",BU$11,IF($B47=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BU$12,IF($D47=\"Small business medium rebalancing\",BU$14,1)))*IF($C47=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BV46*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A47=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B47=\"Small business\",BV$11,IF($B47=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BV$12,IF($D47=\"Small business medium rebalancing\",BV$14,1)))*IF($C47=\"Resi discount\",1+BV$10,1),BU47*BV$8*IF(AND($A47=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B47=\"Small business\",BV$11,IF($B47=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BV$12,IF($D47=\"Small business medium rebalancing\",BV$14,1)))*IF($C47=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BW46*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A47=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B47=\"Small business\",BW$11,IF($B47=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BW$12,IF($D47=\"Small business medium rebalancing\",BW$14,1)))*IF($C47=\"Resi discount\",1+BW$10,1),BV47*BW$8*IF(AND($A47=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B47=\"Small business\",BW$11,IF($B47=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BW$12,IF($D47=\"Small business medium rebalancing\",BW$14,1)))*IF($C47=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BX46*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A47=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B47=\"Small business\",BX$11,IF($B47=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BX$12,IF($D47=\"Small business medium rebalancing\",BX$14,1)))*IF($C47=\"Resi discount\",1+BX$10,1),BW47*BX$8*IF(AND($A47=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B47=\"Small business\",BX$11,IF($B47=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BX$12,IF($D47=\"Small business medium rebalancing\",BX$14,1)))*IF($C47=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BY46*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A47=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B47=\"Small business\",BY$11,IF($B47=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BY$12,IF($D47=\"Small business medium rebalancing\",BY$14,1)))*IF($C47=\"Resi discount\",1+BY$10,1),BX47*BY$8*IF(AND($A47=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B47=\"Small business\",BY$11,IF($B47=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BY$12,IF($D47=\"Small business medium rebalancing\",BY$14,1)))*IF($C47=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),BZ46*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A47=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B47=\"Small business\",BZ$11,IF($B47=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BZ$12,IF($D47=\"Small business medium rebalancing\",BZ$14,1)))*IF($C47=\"Resi discount\",1+BZ$10,1),BY47*BZ$8*IF(AND($A47=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B47=\"Small business\",BZ$11,IF($B47=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",BZ$12,IF($D47=\"Small business medium rebalancing\",BZ$14,1)))*IF($C47=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CA46*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A47=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B47=\"Small business\",CA$11,IF($B47=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CA$12,IF($D47=\"Small business medium rebalancing\",CA$14,1)))*IF($C47=\"Resi discount\",1+CA$10,1),BZ47*CA$8*IF(AND($A47=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B47=\"Small business\",CA$11,IF($B47=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CA$12,IF($D47=\"Small business medium rebalancing\",CA$14,1)))*IF($C47=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CB46*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A47=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B47=\"Small business\",CB$11,IF($B47=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CB$12,IF($D47=\"Small business medium rebalancing\",CB$14,1)))*IF($C47=\"Resi discount\",1+CB$10,1),CA47*CB$8*IF(AND($A47=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B47=\"Small business\",CB$11,IF($B47=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CB$12,IF($D47=\"Small business medium rebalancing\",CB$14,1)))*IF($C47=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CC46*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A47=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B47=\"Small business\",CC$11,IF($B47=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CC$12,IF($D47=\"Small business medium rebalancing\",CC$14,1)))*IF($C47=\"Resi discount\",1+CC$10,1),CB47*CC$8*IF(AND($A47=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B47=\"Small business\",CC$11,IF($B47=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CC$12,IF($D47=\"Small business medium rebalancing\",CC$14,1)))*IF($C47=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CD46*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A47=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B47=\"Small business\",CD$11,IF($B47=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CD$12,IF($D47=\"Small business medium rebalancing\",CD$14,1)))*IF($C47=\"Resi discount\",1+CD$10,1),CC47*CD$8*IF(AND($A47=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B47=\"Small business\",CD$11,IF($B47=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CD$12,IF($D47=\"Small business medium rebalancing\",CD$14,1)))*IF($C47=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CE46*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A47=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B47=\"Small business\",CE$11,IF($B47=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CE$12,IF($D47=\"Small business medium rebalancing\",CE$14,1)))*IF($C47=\"Resi discount\",1+CE$10,1),CD47*CE$8*IF(AND($A47=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B47=\"Small business\",CE$11,IF($B47=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CE$12,IF($D47=\"Small business medium rebalancing\",CE$14,1)))*IF($C47=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CF46*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A47=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B47=\"Small business\",CF$11,IF($B47=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CF$12,IF($D47=\"Small business medium rebalancing\",CF$14,1)))*IF($C47=\"Resi discount\",1+CF$10,1),CE47*CF$8*IF(AND($A47=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B47=\"Small business\",CF$11,IF($B47=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CF$12,IF($D47=\"Small business medium rebalancing\",CF$14,1)))*IF($C47=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CG46*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A47=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B47=\"Small business\",CG$11,IF($B47=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CG$12,IF($D47=\"Small business medium rebalancing\",CG$14,1)))*IF($C47=\"Resi discount\",1+CG$10,1),CF47*CG$8*IF(AND($A47=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B47=\"Small business\",CG$11,IF($B47=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CG$12,IF($D47=\"Small business medium rebalancing\",CG$14,1)))*IF($C47=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CH46*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A47=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B47=\"Small business\",CH$11,IF($B47=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CH$12,IF($D47=\"Small business medium rebalancing\",CH$14,1)))*IF($C47=\"Resi discount\",1+CH$10,1),CG47*CH$8*IF(AND($A47=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B47=\"Small business\",CH$11,IF($B47=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CH$12,IF($D47=\"Small business medium rebalancing\",CH$14,1)))*IF($C47=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CI46*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A47=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B47=\"Small business\",CI$11,IF($B47=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CI$12,IF($D47=\"Small business medium rebalancing\",CI$14,1)))*IF($C47=\"Resi discount\",1+CI$10,1),CH47*CI$8*IF(AND($A47=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B47=\"Small business\",CI$11,IF($B47=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CI$12,IF($D47=\"Small business medium rebalancing\",CI$14,1)))*IF($C47=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CJ46*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A47=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B47=\"Small business\",CJ$11,IF($B47=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CJ$12,IF($D47=\"Small business medium rebalancing\",CJ$14,1)))*IF($C47=\"Resi discount\",1+CJ$10,1),CI47*CJ$8*IF(AND($A47=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B47=\"Small business\",CJ$11,IF($B47=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CJ$12,IF($D47=\"Small business medium rebalancing\",CJ$14,1)))*IF($C47=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CK46*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A47=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B47=\"Small business\",CK$11,IF($B47=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CK$12,IF($D47=\"Small business medium rebalancing\",CK$14,1)))*IF($C47=\"Resi discount\",1+CK$10,1),CJ47*CK$8*IF(AND($A47=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B47=\"Small business\",CK$11,IF($B47=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CK$12,IF($D47=\"Small business medium rebalancing\",CK$14,1)))*IF($C47=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CL46*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A47=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B47=\"Small business\",CL$11,IF($B47=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CL$12,IF($D47=\"Small business medium rebalancing\",CL$14,1)))*IF($C47=\"Resi discount\",1+CL$10,1),CK47*CL$8*IF(AND($A47=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B47=\"Small business\",CL$11,IF($B47=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CL$12,IF($D47=\"Small business medium rebalancing\",CL$14,1)))*IF($C47=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CM46*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A47=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B47=\"Small business\",CM$11,IF($B47=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CM$12,IF($D47=\"Small business medium rebalancing\",CM$14,1)))*IF($C47=\"Resi discount\",1+CM$10,1),CL47*CM$8*IF(AND($A47=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B47=\"Small business\",CM$11,IF($B47=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CM$12,IF($D47=\"Small business medium rebalancing\",CM$14,1)))*IF($C47=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CN46*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A47=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B47=\"Small business\",CN$11,IF($B47=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CN$12,IF($D47=\"Small business medium rebalancing\",CN$14,1)))*IF($C47=\"Resi discount\",1+CN$10,1),CM47*CN$8*IF(AND($A47=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B47=\"Small business\",CN$11,IF($B47=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CN$12,IF($D47=\"Small business medium rebalancing\",CN$14,1)))*IF($C47=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CO46*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A47=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B47=\"Small business\",CO$11,IF($B47=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CO$12,IF($D47=\"Small business medium rebalancing\",CO$14,1)))*IF($C47=\"Resi discount\",1+CO$10,1),CN47*CO$8*IF(AND($A47=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B47=\"Small business\",CO$11,IF($B47=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CO$12,IF($D47=\"Small business medium rebalancing\",CO$14,1)))*IF($C47=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CP46*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A47=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B47=\"Small business\",CP$11,IF($B47=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CP$12,IF($D47=\"Small business medium rebalancing\",CP$14,1)))*IF($C47=\"Resi discount\",1+CP$10,1),CO47*CP$8*IF(AND($A47=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B47=\"Small business\",CP$11,IF($B47=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CP$12,IF($D47=\"Small business medium rebalancing\",CP$14,1)))*IF($C47=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E47=\"NAT56\",$E47=\"NAT75\")),CQ46*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E47,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A47=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B47=\"Small business\",CQ$11,IF($B47=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CQ$12,IF($D47=\"Small business medium rebalancing\",CQ$14,1)))*IF($C47=\"Resi discount\",1+CQ$10,1),CP47*CQ$8*IF(AND($A47=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B47=\"Small business\",CQ$11,IF($B47=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D47=\"Small business rebalancing\",CQ$12,IF($D47=\"Small business medium rebalancing\",CQ$14,1)))*IF($C47=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,"Small business",null,"Small business rebalancing",{"$f":"'Admin|Lists'!$B$36","v":"NSP27"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),F47*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A48=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B48=\"Small business\",F$11,IF($B48=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",F$12,IF($D48=\"Small business medium rebalancing\",F$14,1)))*IF($C48=\"Resi discount\",1+F$10,1),E48*F$8*IF(AND($A48=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B48=\"Small business\",F$11,IF($B48=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",F$12,IF($D48=\"Small business medium rebalancing\",F$14,1)))*IF($C48=\"Resi discount\",1+F$10,1)))","v":150.48677403125311},{"$f":"IF(AND(G$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),G47*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A48=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B48=\"Small business\",G$11,IF($B48=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",G$12,IF($D48=\"Small business medium rebalancing\",G$14,1)))*IF($C48=\"Resi discount\",1+G$10,1),F48*G$8*IF(AND($A48=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B48=\"Small business\",G$11,IF($B48=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",G$12,IF($D48=\"Small business medium rebalancing\",G$14,1)))*IF($C48=\"Resi discount\",1+G$10,1)))","v":158.30031874274269},{"$f":"IF(AND(H$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),H47*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A48=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B48=\"Small business\",H$11,IF($B48=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",H$12,IF($D48=\"Small business medium rebalancing\",H$14,1)))*IF($C48=\"Resi discount\",1+H$10,1),G48*H$8*IF(AND($A48=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B48=\"Small business\",H$11,IF($B48=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",H$12,IF($D48=\"Small business medium rebalancing\",H$14,1)))*IF($C48=\"Resi discount\",1+H$10,1)))","v":166.73611548713549},{"$f":"IF(AND(I$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),I47*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A48=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B48=\"Small business\",I$11,IF($B48=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",I$12,IF($D48=\"Small business medium rebalancing\",I$14,1)))*IF($C48=\"Resi discount\",1+I$10,1),H48*I$8*IF(AND($A48=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B48=\"Small business\",I$11,IF($B48=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",I$12,IF($D48=\"Small business medium rebalancing\",I$14,1)))*IF($C48=\"Resi discount\",1+I$10,1)))","v":175.91214712607857},{"$f":"IF(AND(J$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),J47*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A48=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B48=\"Small business\",J$11,IF($B48=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",J$12,IF($D48=\"Small business medium rebalancing\",J$14,1)))*IF($C48=\"Resi discount\",1+J$10,1),I48*J$8*IF(AND($A48=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B48=\"Small business\",J$11,IF($B48=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",J$12,IF($D48=\"Small business medium rebalancing\",J$14,1)))*IF($C48=\"Resi discount\",1+J$10,1)))","v":184.10017741108496},{"$f":"IF(AND(K$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),K47*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A48=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B48=\"Small business\",K$11,IF($B48=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",K$12,IF($D48=\"Small business medium rebalancing\",K$14,1)))*IF($C48=\"Resi discount\",1+K$10,1),J48*K$8*IF(AND($A48=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B48=\"Small business\",K$11,IF($B48=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",K$12,IF($D48=\"Small business medium rebalancing\",K$14,1)))*IF($C48=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),L47*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A48=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B48=\"Small business\",L$11,IF($B48=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",L$12,IF($D48=\"Small business medium rebalancing\",L$14,1)))*IF($C48=\"Resi discount\",1+L$10,1),K48*L$8*IF(AND($A48=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B48=\"Small business\",L$11,IF($B48=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",L$12,IF($D48=\"Small business medium rebalancing\",L$14,1)))*IF($C48=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),M47*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A48=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B48=\"Small business\",M$11,IF($B48=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",M$12,IF($D48=\"Small business medium rebalancing\",M$14,1)))*IF($C48=\"Resi discount\",1+M$10,1),L48*M$8*IF(AND($A48=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B48=\"Small business\",M$11,IF($B48=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",M$12,IF($D48=\"Small business medium rebalancing\",M$14,1)))*IF($C48=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),N47*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A48=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B48=\"Small business\",N$11,IF($B48=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",N$12,IF($D48=\"Small business medium rebalancing\",N$14,1)))*IF($C48=\"Resi discount\",1+N$10,1),M48*N$8*IF(AND($A48=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B48=\"Small business\",N$11,IF($B48=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",N$12,IF($D48=\"Small business medium rebalancing\",N$14,1)))*IF($C48=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),O47*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A48=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B48=\"Small business\",O$11,IF($B48=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",O$12,IF($D48=\"Small business medium rebalancing\",O$14,1)))*IF($C48=\"Resi discount\",1+O$10,1),N48*O$8*IF(AND($A48=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B48=\"Small business\",O$11,IF($B48=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",O$12,IF($D48=\"Small business medium rebalancing\",O$14,1)))*IF($C48=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),P47*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A48=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B48=\"Small business\",P$11,IF($B48=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",P$12,IF($D48=\"Small business medium rebalancing\",P$14,1)))*IF($C48=\"Resi discount\",1+P$10,1),O48*P$8*IF(AND($A48=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B48=\"Small business\",P$11,IF($B48=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",P$12,IF($D48=\"Small business medium rebalancing\",P$14,1)))*IF($C48=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),Q47*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A48=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B48=\"Small business\",Q$11,IF($B48=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",Q$12,IF($D48=\"Small business medium rebalancing\",Q$14,1)))*IF($C48=\"Resi discount\",1+Q$10,1),P48*Q$8*IF(AND($A48=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B48=\"Small business\",Q$11,IF($B48=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",Q$12,IF($D48=\"Small business medium rebalancing\",Q$14,1)))*IF($C48=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),R47*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A48=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B48=\"Small business\",R$11,IF($B48=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",R$12,IF($D48=\"Small business medium rebalancing\",R$14,1)))*IF($C48=\"Resi discount\",1+R$10,1),Q48*R$8*IF(AND($A48=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B48=\"Small business\",R$11,IF($B48=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",R$12,IF($D48=\"Small business medium rebalancing\",R$14,1)))*IF($C48=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),S47*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A48=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B48=\"Small business\",S$11,IF($B48=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",S$12,IF($D48=\"Small business medium rebalancing\",S$14,1)))*IF($C48=\"Resi discount\",1+S$10,1),R48*S$8*IF(AND($A48=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B48=\"Small business\",S$11,IF($B48=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",S$12,IF($D48=\"Small business medium rebalancing\",S$14,1)))*IF($C48=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),T47*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A48=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B48=\"Small business\",T$11,IF($B48=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",T$12,IF($D48=\"Small business medium rebalancing\",T$14,1)))*IF($C48=\"Resi discount\",1+T$10,1),S48*T$8*IF(AND($A48=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B48=\"Small business\",T$11,IF($B48=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",T$12,IF($D48=\"Small business medium rebalancing\",T$14,1)))*IF($C48=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),U47*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A48=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B48=\"Small business\",U$11,IF($B48=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",U$12,IF($D48=\"Small business medium rebalancing\",U$14,1)))*IF($C48=\"Resi discount\",1+U$10,1),T48*U$8*IF(AND($A48=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B48=\"Small business\",U$11,IF($B48=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",U$12,IF($D48=\"Small business medium rebalancing\",U$14,1)))*IF($C48=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),V47*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A48=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B48=\"Small business\",V$11,IF($B48=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",V$12,IF($D48=\"Small business medium rebalancing\",V$14,1)))*IF($C48=\"Resi discount\",1+V$10,1),U48*V$8*IF(AND($A48=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B48=\"Small business\",V$11,IF($B48=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",V$12,IF($D48=\"Small business medium rebalancing\",V$14,1)))*IF($C48=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),W47*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A48=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B48=\"Small business\",W$11,IF($B48=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",W$12,IF($D48=\"Small business medium rebalancing\",W$14,1)))*IF($C48=\"Resi discount\",1+W$10,1),V48*W$8*IF(AND($A48=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B48=\"Small business\",W$11,IF($B48=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",W$12,IF($D48=\"Small business medium rebalancing\",W$14,1)))*IF($C48=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),X47*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A48=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B48=\"Small business\",X$11,IF($B48=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",X$12,IF($D48=\"Small business medium rebalancing\",X$14,1)))*IF($C48=\"Resi discount\",1+X$10,1),W48*X$8*IF(AND($A48=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B48=\"Small business\",X$11,IF($B48=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",X$12,IF($D48=\"Small business medium rebalancing\",X$14,1)))*IF($C48=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),Y47*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A48=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B48=\"Small business\",Y$11,IF($B48=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",Y$12,IF($D48=\"Small business medium rebalancing\",Y$14,1)))*IF($C48=\"Resi discount\",1+Y$10,1),X48*Y$8*IF(AND($A48=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B48=\"Small business\",Y$11,IF($B48=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",Y$12,IF($D48=\"Small business medium rebalancing\",Y$14,1)))*IF($C48=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),Z47*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A48=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B48=\"Small business\",Z$11,IF($B48=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",Z$12,IF($D48=\"Small business medium rebalancing\",Z$14,1)))*IF($C48=\"Resi discount\",1+Z$10,1),Y48*Z$8*IF(AND($A48=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B48=\"Small business\",Z$11,IF($B48=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",Z$12,IF($D48=\"Small business medium rebalancing\",Z$14,1)))*IF($C48=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AA47*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A48=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B48=\"Small business\",AA$11,IF($B48=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AA$12,IF($D48=\"Small business medium rebalancing\",AA$14,1)))*IF($C48=\"Resi discount\",1+AA$10,1),Z48*AA$8*IF(AND($A48=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B48=\"Small business\",AA$11,IF($B48=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AA$12,IF($D48=\"Small business medium rebalancing\",AA$14,1)))*IF($C48=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AB47*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A48=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B48=\"Small business\",AB$11,IF($B48=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AB$12,IF($D48=\"Small business medium rebalancing\",AB$14,1)))*IF($C48=\"Resi discount\",1+AB$10,1),AA48*AB$8*IF(AND($A48=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B48=\"Small business\",AB$11,IF($B48=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AB$12,IF($D48=\"Small business medium rebalancing\",AB$14,1)))*IF($C48=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AC47*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A48=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B48=\"Small business\",AC$11,IF($B48=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AC$12,IF($D48=\"Small business medium rebalancing\",AC$14,1)))*IF($C48=\"Resi discount\",1+AC$10,1),AB48*AC$8*IF(AND($A48=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B48=\"Small business\",AC$11,IF($B48=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AC$12,IF($D48=\"Small business medium rebalancing\",AC$14,1)))*IF($C48=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AD47*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A48=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B48=\"Small business\",AD$11,IF($B48=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AD$12,IF($D48=\"Small business medium rebalancing\",AD$14,1)))*IF($C48=\"Resi discount\",1+AD$10,1),AC48*AD$8*IF(AND($A48=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B48=\"Small business\",AD$11,IF($B48=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AD$12,IF($D48=\"Small business medium rebalancing\",AD$14,1)))*IF($C48=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AE47*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A48=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B48=\"Small business\",AE$11,IF($B48=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AE$12,IF($D48=\"Small business medium rebalancing\",AE$14,1)))*IF($C48=\"Resi discount\",1+AE$10,1),AD48*AE$8*IF(AND($A48=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B48=\"Small business\",AE$11,IF($B48=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AE$12,IF($D48=\"Small business medium rebalancing\",AE$14,1)))*IF($C48=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AF47*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A48=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B48=\"Small business\",AF$11,IF($B48=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AF$12,IF($D48=\"Small business medium rebalancing\",AF$14,1)))*IF($C48=\"Resi discount\",1+AF$10,1),AE48*AF$8*IF(AND($A48=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B48=\"Small business\",AF$11,IF($B48=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AF$12,IF($D48=\"Small business medium rebalancing\",AF$14,1)))*IF($C48=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AG47*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A48=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B48=\"Small business\",AG$11,IF($B48=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AG$12,IF($D48=\"Small business medium rebalancing\",AG$14,1)))*IF($C48=\"Resi discount\",1+AG$10,1),AF48*AG$8*IF(AND($A48=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B48=\"Small business\",AG$11,IF($B48=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AG$12,IF($D48=\"Small business medium rebalancing\",AG$14,1)))*IF($C48=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AH47*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A48=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B48=\"Small business\",AH$11,IF($B48=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AH$12,IF($D48=\"Small business medium rebalancing\",AH$14,1)))*IF($C48=\"Resi discount\",1+AH$10,1),AG48*AH$8*IF(AND($A48=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B48=\"Small business\",AH$11,IF($B48=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AH$12,IF($D48=\"Small business medium rebalancing\",AH$14,1)))*IF($C48=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AI47*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A48=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B48=\"Small business\",AI$11,IF($B48=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AI$12,IF($D48=\"Small business medium rebalancing\",AI$14,1)))*IF($C48=\"Resi discount\",1+AI$10,1),AH48*AI$8*IF(AND($A48=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B48=\"Small business\",AI$11,IF($B48=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AI$12,IF($D48=\"Small business medium rebalancing\",AI$14,1)))*IF($C48=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AJ47*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A48=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B48=\"Small business\",AJ$11,IF($B48=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AJ$12,IF($D48=\"Small business medium rebalancing\",AJ$14,1)))*IF($C48=\"Resi discount\",1+AJ$10,1),AI48*AJ$8*IF(AND($A48=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B48=\"Small business\",AJ$11,IF($B48=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AJ$12,IF($D48=\"Small business medium rebalancing\",AJ$14,1)))*IF($C48=\"Resi discount\",1+AJ$10,1)))","v":26.640728348663298},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AK47*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A48=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B48=\"Small business\",AK$11,IF($B48=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AK$12,IF($D48=\"Small business medium rebalancing\",AK$14,1)))*IF($C48=\"Resi discount\",1+AK$10,1),AJ48*AK$8*IF(AND($A48=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B48=\"Small business\",AK$11,IF($B48=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AK$12,IF($D48=\"Small business medium rebalancing\",AK$14,1)))*IF($C48=\"Resi discount\",1+AK$10,1)))","v":27.262227376838325},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AL47*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A48=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B48=\"Small business\",AL$11,IF($B48=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AL$12,IF($D48=\"Small business medium rebalancing\",AL$14,1)))*IF($C48=\"Resi discount\",1+AL$10,1),AK48*AL$8*IF(AND($A48=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B48=\"Small business\",AL$11,IF($B48=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AL$12,IF($D48=\"Small business medium rebalancing\",AL$14,1)))*IF($C48=\"Resi discount\",1+AL$10,1)))","v":27.934269471120164},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AM47*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A48=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B48=\"Small business\",AM$11,IF($B48=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AM$12,IF($D48=\"Small business medium rebalancing\",AM$14,1)))*IF($C48=\"Resi discount\",1+AM$10,1),AL48*AM$8*IF(AND($A48=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B48=\"Small business\",AM$11,IF($B48=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AM$12,IF($D48=\"Small business medium rebalancing\",AM$14,1)))*IF($C48=\"Resi discount\",1+AM$10,1)))","v":28.673851755526215},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AN47*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A48=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B48=\"Small business\",AN$11,IF($B48=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AN$12,IF($D48=\"Small business medium rebalancing\",AN$14,1)))*IF($C48=\"Resi discount\",1+AN$10,1),AM48*AN$8*IF(AND($A48=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B48=\"Small business\",AN$11,IF($B48=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AN$12,IF($D48=\"Small business medium rebalancing\",AN$14,1)))*IF($C48=\"Resi discount\",1+AN$10,1)))","v":29.211344877807569},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AO47*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A48=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B48=\"Small business\",AO$11,IF($B48=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AO$12,IF($D48=\"Small business medium rebalancing\",AO$14,1)))*IF($C48=\"Resi discount\",1+AO$10,1),AN48*AO$8*IF(AND($A48=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B48=\"Small business\",AO$11,IF($B48=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AO$12,IF($D48=\"Small business medium rebalancing\",AO$14,1)))*IF($C48=\"Resi discount\",1+AO$10,1)))","v":23.353356416125855},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AP47*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A48=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B48=\"Small business\",AP$11,IF($B48=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AP$12,IF($D48=\"Small business medium rebalancing\",AP$14,1)))*IF($C48=\"Resi discount\",1+AP$10,1),AO48*AP$8*IF(AND($A48=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B48=\"Small business\",AP$11,IF($B48=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AP$12,IF($D48=\"Small business medium rebalancing\",AP$14,1)))*IF($C48=\"Resi discount\",1+AP$10,1)))","v":23.89816465587413},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AQ47*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A48=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B48=\"Small business\",AQ$11,IF($B48=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AQ$12,IF($D48=\"Small business medium rebalancing\",AQ$14,1)))*IF($C48=\"Resi discount\",1+AQ$10,1),AP48*AQ$8*IF(AND($A48=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B48=\"Small business\",AQ$11,IF($B48=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AQ$12,IF($D48=\"Small business medium rebalancing\",AQ$14,1)))*IF($C48=\"Resi discount\",1+AQ$10,1)))","v":24.487279125606367},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AR47*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A48=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B48=\"Small business\",AR$11,IF($B48=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AR$12,IF($D48=\"Small business medium rebalancing\",AR$14,1)))*IF($C48=\"Resi discount\",1+AR$10,1),AQ48*AR$8*IF(AND($A48=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B48=\"Small business\",AR$11,IF($B48=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AR$12,IF($D48=\"Small business medium rebalancing\",AR$14,1)))*IF($C48=\"Resi discount\",1+AR$10,1)))","v":25.135599564174768},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AS47*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A48=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B48=\"Small business\",AS$11,IF($B48=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AS$12,IF($D48=\"Small business medium rebalancing\",AS$14,1)))*IF($C48=\"Resi discount\",1+AS$10,1),AR48*AS$8*IF(AND($A48=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B48=\"Small business\",AS$11,IF($B48=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AS$12,IF($D48=\"Small business medium rebalancing\",AS$14,1)))*IF($C48=\"Resi discount\",1+AS$10,1)))","v":25.606767930578783},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AT47*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A48=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B48=\"Small business\",AT$11,IF($B48=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AT$12,IF($D48=\"Small business medium rebalancing\",AT$14,1)))*IF($C48=\"Resi discount\",1+AT$10,1),AS48*AT$8*IF(AND($A48=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B48=\"Small business\",AT$11,IF($B48=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AT$12,IF($D48=\"Small business medium rebalancing\",AT$14,1)))*IF($C48=\"Resi discount\",1+AT$10,1)))","v":20.482026209032671},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AU47*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A48=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B48=\"Small business\",AU$11,IF($B48=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AU$12,IF($D48=\"Small business medium rebalancing\",AU$14,1)))*IF($C48=\"Resi discount\",1+AU$10,1),AT48*AU$8*IF(AND($A48=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B48=\"Small business\",AU$11,IF($B48=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AU$12,IF($D48=\"Small business medium rebalancing\",AU$14,1)))*IF($C48=\"Resi discount\",1+AU$10,1)))","v":20.959849458358658},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AV47*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A48=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B48=\"Small business\",AV$11,IF($B48=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AV$12,IF($D48=\"Small business medium rebalancing\",AV$14,1)))*IF($C48=\"Resi discount\",1+AV$10,1),AU48*AV$8*IF(AND($A48=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B48=\"Small business\",AV$11,IF($B48=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AV$12,IF($D48=\"Small business medium rebalancing\",AV$14,1)))*IF($C48=\"Resi discount\",1+AV$10,1)))","v":21.476531420221928},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AW47*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A48=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B48=\"Small business\",AW$11,IF($B48=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AW$12,IF($D48=\"Small business medium rebalancing\",AW$14,1)))*IF($C48=\"Resi discount\",1+AW$10,1),AV48*AW$8*IF(AND($A48=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B48=\"Small business\",AW$11,IF($B48=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AW$12,IF($D48=\"Small business medium rebalancing\",AW$14,1)))*IF($C48=\"Resi discount\",1+AW$10,1)))","v":22.04513988822956},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AX47*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A48=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B48=\"Small business\",AX$11,IF($B48=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AX$12,IF($D48=\"Small business medium rebalancing\",AX$14,1)))*IF($C48=\"Resi discount\",1+AX$10,1),AW48*AX$8*IF(AND($A48=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B48=\"Small business\",AX$11,IF($B48=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AX$12,IF($D48=\"Small business medium rebalancing\",AX$14,1)))*IF($C48=\"Resi discount\",1+AX$10,1)))","v":22.458377397116735},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AY47*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A48=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B48=\"Small business\",AY$11,IF($B48=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AY$12,IF($D48=\"Small business medium rebalancing\",AY$14,1)))*IF($C48=\"Resi discount\",1+AY$10,1),AX48*AY$8*IF(AND($A48=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B48=\"Small business\",AY$11,IF($B48=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AY$12,IF($D48=\"Small business medium rebalancing\",AY$14,1)))*IF($C48=\"Resi discount\",1+AY$10,1)))","v":7.3136329999521497},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),AZ47*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A48=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B48=\"Small business\",AZ$11,IF($B48=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AZ$12,IF($D48=\"Small business medium rebalancing\",AZ$14,1)))*IF($C48=\"Resi discount\",1+AZ$10,1),AY48*AZ$8*IF(AND($A48=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B48=\"Small business\",AZ$11,IF($B48=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",AZ$12,IF($D48=\"Small business medium rebalancing\",AZ$14,1)))*IF($C48=\"Resi discount\",1+AZ$10,1)))","v":7.4842520514439279},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BA47*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A48=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B48=\"Small business\",BA$11,IF($B48=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BA$12,IF($D48=\"Small business medium rebalancing\",BA$14,1)))*IF($C48=\"Resi discount\",1+BA$10,1),AZ48*BA$8*IF(AND($A48=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B48=\"Small business\",BA$11,IF($B48=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BA$12,IF($D48=\"Small business medium rebalancing\",BA$14,1)))*IF($C48=\"Resi discount\",1+BA$10,1)))","v":7.6687466033109093},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BB47*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A48=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B48=\"Small business\",BB$11,IF($B48=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BB$12,IF($D48=\"Small business medium rebalancing\",BB$14,1)))*IF($C48=\"Resi discount\",1+BB$10,1),BA48*BB$8*IF(AND($A48=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B48=\"Small business\",BB$11,IF($B48=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BB$12,IF($D48=\"Small business medium rebalancing\",BB$14,1)))*IF($C48=\"Resi discount\",1+BB$10,1)))","v":7.8717828465630006},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BC47*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A48=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B48=\"Small business\",BC$11,IF($B48=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BC$12,IF($D48=\"Small business medium rebalancing\",BC$14,1)))*IF($C48=\"Resi discount\",1+BC$10,1),BB48*BC$8*IF(AND($A48=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B48=\"Small business\",BC$11,IF($B48=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BC$12,IF($D48=\"Small business medium rebalancing\",BC$14,1)))*IF($C48=\"Resi discount\",1+BC$10,1)))","v":8.0193399022454326},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BD47*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A48=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B48=\"Small business\",BD$11,IF($B48=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BD$12,IF($D48=\"Small business medium rebalancing\",BD$14,1)))*IF($C48=\"Resi discount\",1+BD$10,1),BC48*BD$8*IF(AND($A48=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B48=\"Small business\",BD$11,IF($B48=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BD$12,IF($D48=\"Small business medium rebalancing\",BD$14,1)))*IF($C48=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BE47*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A48=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B48=\"Small business\",BE$11,IF($B48=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BE$12,IF($D48=\"Small business medium rebalancing\",BE$14,1)))*IF($C48=\"Resi discount\",1+BE$10,1),BD48*BE$8*IF(AND($A48=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B48=\"Small business\",BE$11,IF($B48=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BE$12,IF($D48=\"Small business medium rebalancing\",BE$14,1)))*IF($C48=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BF47*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A48=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B48=\"Small business\",BF$11,IF($B48=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BF$12,IF($D48=\"Small business medium rebalancing\",BF$14,1)))*IF($C48=\"Resi discount\",1+BF$10,1),BE48*BF$8*IF(AND($A48=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B48=\"Small business\",BF$11,IF($B48=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BF$12,IF($D48=\"Small business medium rebalancing\",BF$14,1)))*IF($C48=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BG47*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A48=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B48=\"Small business\",BG$11,IF($B48=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BG$12,IF($D48=\"Small business medium rebalancing\",BG$14,1)))*IF($C48=\"Resi discount\",1+BG$10,1),BF48*BG$8*IF(AND($A48=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B48=\"Small business\",BG$11,IF($B48=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BG$12,IF($D48=\"Small business medium rebalancing\",BG$14,1)))*IF($C48=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BH47*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A48=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B48=\"Small business\",BH$11,IF($B48=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BH$12,IF($D48=\"Small business medium rebalancing\",BH$14,1)))*IF($C48=\"Resi discount\",1+BH$10,1),BG48*BH$8*IF(AND($A48=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B48=\"Small business\",BH$11,IF($B48=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BH$12,IF($D48=\"Small business medium rebalancing\",BH$14,1)))*IF($C48=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BI47*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A48=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B48=\"Small business\",BI$11,IF($B48=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BI$12,IF($D48=\"Small business medium rebalancing\",BI$14,1)))*IF($C48=\"Resi discount\",1+BI$10,1),BH48*BI$8*IF(AND($A48=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B48=\"Small business\",BI$11,IF($B48=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BI$12,IF($D48=\"Small business medium rebalancing\",BI$14,1)))*IF($C48=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BJ47*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A48=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B48=\"Small business\",BJ$11,IF($B48=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BJ$12,IF($D48=\"Small business medium rebalancing\",BJ$14,1)))*IF($C48=\"Resi discount\",1+BJ$10,1),BI48*BJ$8*IF(AND($A48=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B48=\"Small business\",BJ$11,IF($B48=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BJ$12,IF($D48=\"Small business medium rebalancing\",BJ$14,1)))*IF($C48=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BK47*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A48=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B48=\"Small business\",BK$11,IF($B48=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BK$12,IF($D48=\"Small business medium rebalancing\",BK$14,1)))*IF($C48=\"Resi discount\",1+BK$10,1),BJ48*BK$8*IF(AND($A48=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B48=\"Small business\",BK$11,IF($B48=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BK$12,IF($D48=\"Small business medium rebalancing\",BK$14,1)))*IF($C48=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BL47*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A48=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B48=\"Small business\",BL$11,IF($B48=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BL$12,IF($D48=\"Small business medium rebalancing\",BL$14,1)))*IF($C48=\"Resi discount\",1+BL$10,1),BK48*BL$8*IF(AND($A48=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B48=\"Small business\",BL$11,IF($B48=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BL$12,IF($D48=\"Small business medium rebalancing\",BL$14,1)))*IF($C48=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BM47*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A48=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B48=\"Small business\",BM$11,IF($B48=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BM$12,IF($D48=\"Small business medium rebalancing\",BM$14,1)))*IF($C48=\"Resi discount\",1+BM$10,1),BL48*BM$8*IF(AND($A48=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B48=\"Small business\",BM$11,IF($B48=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BM$12,IF($D48=\"Small business medium rebalancing\",BM$14,1)))*IF($C48=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BN47*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A48=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B48=\"Small business\",BN$11,IF($B48=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BN$12,IF($D48=\"Small business medium rebalancing\",BN$14,1)))*IF($C48=\"Resi discount\",1+BN$10,1),BM48*BN$8*IF(AND($A48=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B48=\"Small business\",BN$11,IF($B48=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BN$12,IF($D48=\"Small business medium rebalancing\",BN$14,1)))*IF($C48=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BO47*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A48=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B48=\"Small business\",BO$11,IF($B48=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BO$12,IF($D48=\"Small business medium rebalancing\",BO$14,1)))*IF($C48=\"Resi discount\",1+BO$10,1),BN48*BO$8*IF(AND($A48=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B48=\"Small business\",BO$11,IF($B48=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BO$12,IF($D48=\"Small business medium rebalancing\",BO$14,1)))*IF($C48=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BP47*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A48=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B48=\"Small business\",BP$11,IF($B48=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BP$12,IF($D48=\"Small business medium rebalancing\",BP$14,1)))*IF($C48=\"Resi discount\",1+BP$10,1),BO48*BP$8*IF(AND($A48=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B48=\"Small business\",BP$11,IF($B48=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BP$12,IF($D48=\"Small business medium rebalancing\",BP$14,1)))*IF($C48=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BQ47*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A48=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B48=\"Small business\",BQ$11,IF($B48=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BQ$12,IF($D48=\"Small business medium rebalancing\",BQ$14,1)))*IF($C48=\"Resi discount\",1+BQ$10,1),BP48*BQ$8*IF(AND($A48=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B48=\"Small business\",BQ$11,IF($B48=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BQ$12,IF($D48=\"Small business medium rebalancing\",BQ$14,1)))*IF($C48=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BR47*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A48=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B48=\"Small business\",BR$11,IF($B48=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BR$12,IF($D48=\"Small business medium rebalancing\",BR$14,1)))*IF($C48=\"Resi discount\",1+BR$10,1),BQ48*BR$8*IF(AND($A48=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B48=\"Small business\",BR$11,IF($B48=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BR$12,IF($D48=\"Small business medium rebalancing\",BR$14,1)))*IF($C48=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BS47*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A48=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B48=\"Small business\",BS$11,IF($B48=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BS$12,IF($D48=\"Small business medium rebalancing\",BS$14,1)))*IF($C48=\"Resi discount\",1+BS$10,1),BR48*BS$8*IF(AND($A48=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B48=\"Small business\",BS$11,IF($B48=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BS$12,IF($D48=\"Small business medium rebalancing\",BS$14,1)))*IF($C48=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BT47*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A48=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B48=\"Small business\",BT$11,IF($B48=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BT$12,IF($D48=\"Small business medium rebalancing\",BT$14,1)))*IF($C48=\"Resi discount\",1+BT$10,1),BS48*BT$8*IF(AND($A48=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B48=\"Small business\",BT$11,IF($B48=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BT$12,IF($D48=\"Small business medium rebalancing\",BT$14,1)))*IF($C48=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BU47*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A48=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B48=\"Small business\",BU$11,IF($B48=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BU$12,IF($D48=\"Small business medium rebalancing\",BU$14,1)))*IF($C48=\"Resi discount\",1+BU$10,1),BT48*BU$8*IF(AND($A48=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B48=\"Small business\",BU$11,IF($B48=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BU$12,IF($D48=\"Small business medium rebalancing\",BU$14,1)))*IF($C48=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BV47*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A48=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B48=\"Small business\",BV$11,IF($B48=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BV$12,IF($D48=\"Small business medium rebalancing\",BV$14,1)))*IF($C48=\"Resi discount\",1+BV$10,1),BU48*BV$8*IF(AND($A48=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B48=\"Small business\",BV$11,IF($B48=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BV$12,IF($D48=\"Small business medium rebalancing\",BV$14,1)))*IF($C48=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BW47*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A48=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B48=\"Small business\",BW$11,IF($B48=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BW$12,IF($D48=\"Small business medium rebalancing\",BW$14,1)))*IF($C48=\"Resi discount\",1+BW$10,1),BV48*BW$8*IF(AND($A48=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B48=\"Small business\",BW$11,IF($B48=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BW$12,IF($D48=\"Small business medium rebalancing\",BW$14,1)))*IF($C48=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BX47*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A48=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B48=\"Small business\",BX$11,IF($B48=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BX$12,IF($D48=\"Small business medium rebalancing\",BX$14,1)))*IF($C48=\"Resi discount\",1+BX$10,1),BW48*BX$8*IF(AND($A48=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B48=\"Small business\",BX$11,IF($B48=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BX$12,IF($D48=\"Small business medium rebalancing\",BX$14,1)))*IF($C48=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BY47*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A48=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B48=\"Small business\",BY$11,IF($B48=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BY$12,IF($D48=\"Small business medium rebalancing\",BY$14,1)))*IF($C48=\"Resi discount\",1+BY$10,1),BX48*BY$8*IF(AND($A48=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B48=\"Small business\",BY$11,IF($B48=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BY$12,IF($D48=\"Small business medium rebalancing\",BY$14,1)))*IF($C48=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),BZ47*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A48=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B48=\"Small business\",BZ$11,IF($B48=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BZ$12,IF($D48=\"Small business medium rebalancing\",BZ$14,1)))*IF($C48=\"Resi discount\",1+BZ$10,1),BY48*BZ$8*IF(AND($A48=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B48=\"Small business\",BZ$11,IF($B48=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",BZ$12,IF($D48=\"Small business medium rebalancing\",BZ$14,1)))*IF($C48=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CA47*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A48=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B48=\"Small business\",CA$11,IF($B48=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CA$12,IF($D48=\"Small business medium rebalancing\",CA$14,1)))*IF($C48=\"Resi discount\",1+CA$10,1),BZ48*CA$8*IF(AND($A48=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B48=\"Small business\",CA$11,IF($B48=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CA$12,IF($D48=\"Small business medium rebalancing\",CA$14,1)))*IF($C48=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CB47*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A48=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B48=\"Small business\",CB$11,IF($B48=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CB$12,IF($D48=\"Small business medium rebalancing\",CB$14,1)))*IF($C48=\"Resi discount\",1+CB$10,1),CA48*CB$8*IF(AND($A48=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B48=\"Small business\",CB$11,IF($B48=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CB$12,IF($D48=\"Small business medium rebalancing\",CB$14,1)))*IF($C48=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CC47*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A48=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B48=\"Small business\",CC$11,IF($B48=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CC$12,IF($D48=\"Small business medium rebalancing\",CC$14,1)))*IF($C48=\"Resi discount\",1+CC$10,1),CB48*CC$8*IF(AND($A48=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B48=\"Small business\",CC$11,IF($B48=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CC$12,IF($D48=\"Small business medium rebalancing\",CC$14,1)))*IF($C48=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CD47*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A48=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B48=\"Small business\",CD$11,IF($B48=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CD$12,IF($D48=\"Small business medium rebalancing\",CD$14,1)))*IF($C48=\"Resi discount\",1+CD$10,1),CC48*CD$8*IF(AND($A48=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B48=\"Small business\",CD$11,IF($B48=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CD$12,IF($D48=\"Small business medium rebalancing\",CD$14,1)))*IF($C48=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CE47*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A48=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B48=\"Small business\",CE$11,IF($B48=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CE$12,IF($D48=\"Small business medium rebalancing\",CE$14,1)))*IF($C48=\"Resi discount\",1+CE$10,1),CD48*CE$8*IF(AND($A48=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B48=\"Small business\",CE$11,IF($B48=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CE$12,IF($D48=\"Small business medium rebalancing\",CE$14,1)))*IF($C48=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CF47*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A48=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B48=\"Small business\",CF$11,IF($B48=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CF$12,IF($D48=\"Small business medium rebalancing\",CF$14,1)))*IF($C48=\"Resi discount\",1+CF$10,1),CE48*CF$8*IF(AND($A48=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B48=\"Small business\",CF$11,IF($B48=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CF$12,IF($D48=\"Small business medium rebalancing\",CF$14,1)))*IF($C48=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CG47*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A48=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B48=\"Small business\",CG$11,IF($B48=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CG$12,IF($D48=\"Small business medium rebalancing\",CG$14,1)))*IF($C48=\"Resi discount\",1+CG$10,1),CF48*CG$8*IF(AND($A48=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B48=\"Small business\",CG$11,IF($B48=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CG$12,IF($D48=\"Small business medium rebalancing\",CG$14,1)))*IF($C48=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CH47*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A48=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B48=\"Small business\",CH$11,IF($B48=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CH$12,IF($D48=\"Small business medium rebalancing\",CH$14,1)))*IF($C48=\"Resi discount\",1+CH$10,1),CG48*CH$8*IF(AND($A48=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B48=\"Small business\",CH$11,IF($B48=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CH$12,IF($D48=\"Small business medium rebalancing\",CH$14,1)))*IF($C48=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CI47*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A48=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B48=\"Small business\",CI$11,IF($B48=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CI$12,IF($D48=\"Small business medium rebalancing\",CI$14,1)))*IF($C48=\"Resi discount\",1+CI$10,1),CH48*CI$8*IF(AND($A48=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B48=\"Small business\",CI$11,IF($B48=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CI$12,IF($D48=\"Small business medium rebalancing\",CI$14,1)))*IF($C48=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CJ47*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A48=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B48=\"Small business\",CJ$11,IF($B48=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CJ$12,IF($D48=\"Small business medium rebalancing\",CJ$14,1)))*IF($C48=\"Resi discount\",1+CJ$10,1),CI48*CJ$8*IF(AND($A48=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B48=\"Small business\",CJ$11,IF($B48=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CJ$12,IF($D48=\"Small business medium rebalancing\",CJ$14,1)))*IF($C48=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CK47*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A48=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B48=\"Small business\",CK$11,IF($B48=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CK$12,IF($D48=\"Small business medium rebalancing\",CK$14,1)))*IF($C48=\"Resi discount\",1+CK$10,1),CJ48*CK$8*IF(AND($A48=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B48=\"Small business\",CK$11,IF($B48=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CK$12,IF($D48=\"Small business medium rebalancing\",CK$14,1)))*IF($C48=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CL47*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A48=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B48=\"Small business\",CL$11,IF($B48=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CL$12,IF($D48=\"Small business medium rebalancing\",CL$14,1)))*IF($C48=\"Resi discount\",1+CL$10,1),CK48*CL$8*IF(AND($A48=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B48=\"Small business\",CL$11,IF($B48=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CL$12,IF($D48=\"Small business medium rebalancing\",CL$14,1)))*IF($C48=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CM47*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A48=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B48=\"Small business\",CM$11,IF($B48=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CM$12,IF($D48=\"Small business medium rebalancing\",CM$14,1)))*IF($C48=\"Resi discount\",1+CM$10,1),CL48*CM$8*IF(AND($A48=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B48=\"Small business\",CM$11,IF($B48=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CM$12,IF($D48=\"Small business medium rebalancing\",CM$14,1)))*IF($C48=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CN47*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A48=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B48=\"Small business\",CN$11,IF($B48=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CN$12,IF($D48=\"Small business medium rebalancing\",CN$14,1)))*IF($C48=\"Resi discount\",1+CN$10,1),CM48*CN$8*IF(AND($A48=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B48=\"Small business\",CN$11,IF($B48=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CN$12,IF($D48=\"Small business medium rebalancing\",CN$14,1)))*IF($C48=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CO47*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A48=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B48=\"Small business\",CO$11,IF($B48=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CO$12,IF($D48=\"Small business medium rebalancing\",CO$14,1)))*IF($C48=\"Resi discount\",1+CO$10,1),CN48*CO$8*IF(AND($A48=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B48=\"Small business\",CO$11,IF($B48=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CO$12,IF($D48=\"Small business medium rebalancing\",CO$14,1)))*IF($C48=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CP47*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A48=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B48=\"Small business\",CP$11,IF($B48=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CP$12,IF($D48=\"Small business medium rebalancing\",CP$14,1)))*IF($C48=\"Resi discount\",1+CP$10,1),CO48*CP$8*IF(AND($A48=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B48=\"Small business\",CP$11,IF($B48=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CP$12,IF($D48=\"Small business medium rebalancing\",CP$14,1)))*IF($C48=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E48=\"NAT56\",$E48=\"NAT75\")),CQ47*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E48,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A48=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B48=\"Small business\",CQ$11,IF($B48=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CQ$12,IF($D48=\"Small business medium rebalancing\",CQ$14,1)))*IF($C48=\"Resi discount\",1+CQ$10,1),CP48*CQ$8*IF(AND($A48=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B48=\"Small business\",CQ$11,IF($B48=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D48=\"Small business rebalancing\",CQ$12,IF($D48=\"Small business medium rebalancing\",CQ$14,1)))*IF($C48=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,"Small business",null,"Small business rebalancing",{"$f":"'Admin|Lists'!$B$37","v":"SSP27"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),F48*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A49=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B49=\"Small business\",F$11,IF($B49=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",F$12,IF($D49=\"Small business medium rebalancing\",F$14,1)))*IF($C49=\"Resi discount\",1+F$10,1),E49*F$8*IF(AND($A49=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B49=\"Small business\",F$11,IF($B49=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",F$12,IF($D49=\"Small business medium rebalancing\",F$14,1)))*IF($C49=\"Resi discount\",1+F$10,1)))","v":150.48677403125311},{"$f":"IF(AND(G$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),G48*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A49=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B49=\"Small business\",G$11,IF($B49=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",G$12,IF($D49=\"Small business medium rebalancing\",G$14,1)))*IF($C49=\"Resi discount\",1+G$10,1),F49*G$8*IF(AND($A49=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B49=\"Small business\",G$11,IF($B49=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",G$12,IF($D49=\"Small business medium rebalancing\",G$14,1)))*IF($C49=\"Resi discount\",1+G$10,1)))","v":158.30031874274269},{"$f":"IF(AND(H$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),H48*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A49=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B49=\"Small business\",H$11,IF($B49=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",H$12,IF($D49=\"Small business medium rebalancing\",H$14,1)))*IF($C49=\"Resi discount\",1+H$10,1),G49*H$8*IF(AND($A49=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B49=\"Small business\",H$11,IF($B49=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",H$12,IF($D49=\"Small business medium rebalancing\",H$14,1)))*IF($C49=\"Resi discount\",1+H$10,1)))","v":166.73611548713549},{"$f":"IF(AND(I$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),I48*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A49=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B49=\"Small business\",I$11,IF($B49=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",I$12,IF($D49=\"Small business medium rebalancing\",I$14,1)))*IF($C49=\"Resi discount\",1+I$10,1),H49*I$8*IF(AND($A49=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B49=\"Small business\",I$11,IF($B49=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",I$12,IF($D49=\"Small business medium rebalancing\",I$14,1)))*IF($C49=\"Resi discount\",1+I$10,1)))","v":175.91214712607857},{"$f":"IF(AND(J$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),J48*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A49=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B49=\"Small business\",J$11,IF($B49=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",J$12,IF($D49=\"Small business medium rebalancing\",J$14,1)))*IF($C49=\"Resi discount\",1+J$10,1),I49*J$8*IF(AND($A49=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B49=\"Small business\",J$11,IF($B49=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",J$12,IF($D49=\"Small business medium rebalancing\",J$14,1)))*IF($C49=\"Resi discount\",1+J$10,1)))","v":184.10017741108496},{"$f":"IF(AND(K$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),K48*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A49=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B49=\"Small business\",K$11,IF($B49=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",K$12,IF($D49=\"Small business medium rebalancing\",K$14,1)))*IF($C49=\"Resi discount\",1+K$10,1),J49*K$8*IF(AND($A49=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B49=\"Small business\",K$11,IF($B49=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",K$12,IF($D49=\"Small business medium rebalancing\",K$14,1)))*IF($C49=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),L48*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A49=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B49=\"Small business\",L$11,IF($B49=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",L$12,IF($D49=\"Small business medium rebalancing\",L$14,1)))*IF($C49=\"Resi discount\",1+L$10,1),K49*L$8*IF(AND($A49=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B49=\"Small business\",L$11,IF($B49=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",L$12,IF($D49=\"Small business medium rebalancing\",L$14,1)))*IF($C49=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),M48*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A49=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B49=\"Small business\",M$11,IF($B49=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",M$12,IF($D49=\"Small business medium rebalancing\",M$14,1)))*IF($C49=\"Resi discount\",1+M$10,1),L49*M$8*IF(AND($A49=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B49=\"Small business\",M$11,IF($B49=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",M$12,IF($D49=\"Small business medium rebalancing\",M$14,1)))*IF($C49=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),N48*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A49=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B49=\"Small business\",N$11,IF($B49=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",N$12,IF($D49=\"Small business medium rebalancing\",N$14,1)))*IF($C49=\"Resi discount\",1+N$10,1),M49*N$8*IF(AND($A49=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B49=\"Small business\",N$11,IF($B49=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",N$12,IF($D49=\"Small business medium rebalancing\",N$14,1)))*IF($C49=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),O48*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A49=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B49=\"Small business\",O$11,IF($B49=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",O$12,IF($D49=\"Small business medium rebalancing\",O$14,1)))*IF($C49=\"Resi discount\",1+O$10,1),N49*O$8*IF(AND($A49=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B49=\"Small business\",O$11,IF($B49=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",O$12,IF($D49=\"Small business medium rebalancing\",O$14,1)))*IF($C49=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),P48*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A49=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B49=\"Small business\",P$11,IF($B49=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",P$12,IF($D49=\"Small business medium rebalancing\",P$14,1)))*IF($C49=\"Resi discount\",1+P$10,1),O49*P$8*IF(AND($A49=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B49=\"Small business\",P$11,IF($B49=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",P$12,IF($D49=\"Small business medium rebalancing\",P$14,1)))*IF($C49=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),Q48*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A49=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B49=\"Small business\",Q$11,IF($B49=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",Q$12,IF($D49=\"Small business medium rebalancing\",Q$14,1)))*IF($C49=\"Resi discount\",1+Q$10,1),P49*Q$8*IF(AND($A49=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B49=\"Small business\",Q$11,IF($B49=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",Q$12,IF($D49=\"Small business medium rebalancing\",Q$14,1)))*IF($C49=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),R48*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A49=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B49=\"Small business\",R$11,IF($B49=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",R$12,IF($D49=\"Small business medium rebalancing\",R$14,1)))*IF($C49=\"Resi discount\",1+R$10,1),Q49*R$8*IF(AND($A49=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B49=\"Small business\",R$11,IF($B49=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",R$12,IF($D49=\"Small business medium rebalancing\",R$14,1)))*IF($C49=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),S48*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A49=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B49=\"Small business\",S$11,IF($B49=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",S$12,IF($D49=\"Small business medium rebalancing\",S$14,1)))*IF($C49=\"Resi discount\",1+S$10,1),R49*S$8*IF(AND($A49=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B49=\"Small business\",S$11,IF($B49=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",S$12,IF($D49=\"Small business medium rebalancing\",S$14,1)))*IF($C49=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),T48*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A49=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B49=\"Small business\",T$11,IF($B49=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",T$12,IF($D49=\"Small business medium rebalancing\",T$14,1)))*IF($C49=\"Resi discount\",1+T$10,1),S49*T$8*IF(AND($A49=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B49=\"Small business\",T$11,IF($B49=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",T$12,IF($D49=\"Small business medium rebalancing\",T$14,1)))*IF($C49=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),U48*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A49=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B49=\"Small business\",U$11,IF($B49=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",U$12,IF($D49=\"Small business medium rebalancing\",U$14,1)))*IF($C49=\"Resi discount\",1+U$10,1),T49*U$8*IF(AND($A49=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B49=\"Small business\",U$11,IF($B49=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",U$12,IF($D49=\"Small business medium rebalancing\",U$14,1)))*IF($C49=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),V48*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A49=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B49=\"Small business\",V$11,IF($B49=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",V$12,IF($D49=\"Small business medium rebalancing\",V$14,1)))*IF($C49=\"Resi discount\",1+V$10,1),U49*V$8*IF(AND($A49=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B49=\"Small business\",V$11,IF($B49=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",V$12,IF($D49=\"Small business medium rebalancing\",V$14,1)))*IF($C49=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),W48*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A49=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B49=\"Small business\",W$11,IF($B49=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",W$12,IF($D49=\"Small business medium rebalancing\",W$14,1)))*IF($C49=\"Resi discount\",1+W$10,1),V49*W$8*IF(AND($A49=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B49=\"Small business\",W$11,IF($B49=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",W$12,IF($D49=\"Small business medium rebalancing\",W$14,1)))*IF($C49=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),X48*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A49=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B49=\"Small business\",X$11,IF($B49=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",X$12,IF($D49=\"Small business medium rebalancing\",X$14,1)))*IF($C49=\"Resi discount\",1+X$10,1),W49*X$8*IF(AND($A49=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B49=\"Small business\",X$11,IF($B49=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",X$12,IF($D49=\"Small business medium rebalancing\",X$14,1)))*IF($C49=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),Y48*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A49=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B49=\"Small business\",Y$11,IF($B49=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",Y$12,IF($D49=\"Small business medium rebalancing\",Y$14,1)))*IF($C49=\"Resi discount\",1+Y$10,1),X49*Y$8*IF(AND($A49=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B49=\"Small business\",Y$11,IF($B49=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",Y$12,IF($D49=\"Small business medium rebalancing\",Y$14,1)))*IF($C49=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),Z48*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A49=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B49=\"Small business\",Z$11,IF($B49=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",Z$12,IF($D49=\"Small business medium rebalancing\",Z$14,1)))*IF($C49=\"Resi discount\",1+Z$10,1),Y49*Z$8*IF(AND($A49=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B49=\"Small business\",Z$11,IF($B49=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",Z$12,IF($D49=\"Small business medium rebalancing\",Z$14,1)))*IF($C49=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AA48*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A49=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B49=\"Small business\",AA$11,IF($B49=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AA$12,IF($D49=\"Small business medium rebalancing\",AA$14,1)))*IF($C49=\"Resi discount\",1+AA$10,1),Z49*AA$8*IF(AND($A49=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B49=\"Small business\",AA$11,IF($B49=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AA$12,IF($D49=\"Small business medium rebalancing\",AA$14,1)))*IF($C49=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AB48*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A49=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B49=\"Small business\",AB$11,IF($B49=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AB$12,IF($D49=\"Small business medium rebalancing\",AB$14,1)))*IF($C49=\"Resi discount\",1+AB$10,1),AA49*AB$8*IF(AND($A49=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B49=\"Small business\",AB$11,IF($B49=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AB$12,IF($D49=\"Small business medium rebalancing\",AB$14,1)))*IF($C49=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AC48*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A49=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B49=\"Small business\",AC$11,IF($B49=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AC$12,IF($D49=\"Small business medium rebalancing\",AC$14,1)))*IF($C49=\"Resi discount\",1+AC$10,1),AB49*AC$8*IF(AND($A49=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B49=\"Small business\",AC$11,IF($B49=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AC$12,IF($D49=\"Small business medium rebalancing\",AC$14,1)))*IF($C49=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AD48*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A49=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B49=\"Small business\",AD$11,IF($B49=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AD$12,IF($D49=\"Small business medium rebalancing\",AD$14,1)))*IF($C49=\"Resi discount\",1+AD$10,1),AC49*AD$8*IF(AND($A49=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B49=\"Small business\",AD$11,IF($B49=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AD$12,IF($D49=\"Small business medium rebalancing\",AD$14,1)))*IF($C49=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AE48*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A49=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B49=\"Small business\",AE$11,IF($B49=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AE$12,IF($D49=\"Small business medium rebalancing\",AE$14,1)))*IF($C49=\"Resi discount\",1+AE$10,1),AD49*AE$8*IF(AND($A49=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B49=\"Small business\",AE$11,IF($B49=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AE$12,IF($D49=\"Small business medium rebalancing\",AE$14,1)))*IF($C49=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AF48*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A49=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B49=\"Small business\",AF$11,IF($B49=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AF$12,IF($D49=\"Small business medium rebalancing\",AF$14,1)))*IF($C49=\"Resi discount\",1+AF$10,1),AE49*AF$8*IF(AND($A49=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B49=\"Small business\",AF$11,IF($B49=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AF$12,IF($D49=\"Small business medium rebalancing\",AF$14,1)))*IF($C49=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AG48*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A49=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B49=\"Small business\",AG$11,IF($B49=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AG$12,IF($D49=\"Small business medium rebalancing\",AG$14,1)))*IF($C49=\"Resi discount\",1+AG$10,1),AF49*AG$8*IF(AND($A49=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B49=\"Small business\",AG$11,IF($B49=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AG$12,IF($D49=\"Small business medium rebalancing\",AG$14,1)))*IF($C49=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AH48*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A49=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B49=\"Small business\",AH$11,IF($B49=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AH$12,IF($D49=\"Small business medium rebalancing\",AH$14,1)))*IF($C49=\"Resi discount\",1+AH$10,1),AG49*AH$8*IF(AND($A49=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B49=\"Small business\",AH$11,IF($B49=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AH$12,IF($D49=\"Small business medium rebalancing\",AH$14,1)))*IF($C49=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AI48*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A49=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B49=\"Small business\",AI$11,IF($B49=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AI$12,IF($D49=\"Small business medium rebalancing\",AI$14,1)))*IF($C49=\"Resi discount\",1+AI$10,1),AH49*AI$8*IF(AND($A49=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B49=\"Small business\",AI$11,IF($B49=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AI$12,IF($D49=\"Small business medium rebalancing\",AI$14,1)))*IF($C49=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AJ48*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A49=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B49=\"Small business\",AJ$11,IF($B49=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AJ$12,IF($D49=\"Small business medium rebalancing\",AJ$14,1)))*IF($C49=\"Resi discount\",1+AJ$10,1),AI49*AJ$8*IF(AND($A49=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B49=\"Small business\",AJ$11,IF($B49=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AJ$12,IF($D49=\"Small business medium rebalancing\",AJ$14,1)))*IF($C49=\"Resi discount\",1+AJ$10,1)))","v":26.640728348663298},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AK48*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A49=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B49=\"Small business\",AK$11,IF($B49=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AK$12,IF($D49=\"Small business medium rebalancing\",AK$14,1)))*IF($C49=\"Resi discount\",1+AK$10,1),AJ49*AK$8*IF(AND($A49=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B49=\"Small business\",AK$11,IF($B49=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AK$12,IF($D49=\"Small business medium rebalancing\",AK$14,1)))*IF($C49=\"Resi discount\",1+AK$10,1)))","v":27.262227376838325},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AL48*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A49=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B49=\"Small business\",AL$11,IF($B49=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AL$12,IF($D49=\"Small business medium rebalancing\",AL$14,1)))*IF($C49=\"Resi discount\",1+AL$10,1),AK49*AL$8*IF(AND($A49=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B49=\"Small business\",AL$11,IF($B49=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AL$12,IF($D49=\"Small business medium rebalancing\",AL$14,1)))*IF($C49=\"Resi discount\",1+AL$10,1)))","v":27.934269471120164},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AM48*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A49=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B49=\"Small business\",AM$11,IF($B49=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AM$12,IF($D49=\"Small business medium rebalancing\",AM$14,1)))*IF($C49=\"Resi discount\",1+AM$10,1),AL49*AM$8*IF(AND($A49=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B49=\"Small business\",AM$11,IF($B49=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AM$12,IF($D49=\"Small business medium rebalancing\",AM$14,1)))*IF($C49=\"Resi discount\",1+AM$10,1)))","v":28.673851755526215},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AN48*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A49=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B49=\"Small business\",AN$11,IF($B49=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AN$12,IF($D49=\"Small business medium rebalancing\",AN$14,1)))*IF($C49=\"Resi discount\",1+AN$10,1),AM49*AN$8*IF(AND($A49=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B49=\"Small business\",AN$11,IF($B49=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AN$12,IF($D49=\"Small business medium rebalancing\",AN$14,1)))*IF($C49=\"Resi discount\",1+AN$10,1)))","v":29.211344877807569},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AO48*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A49=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B49=\"Small business\",AO$11,IF($B49=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AO$12,IF($D49=\"Small business medium rebalancing\",AO$14,1)))*IF($C49=\"Resi discount\",1+AO$10,1),AN49*AO$8*IF(AND($A49=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B49=\"Small business\",AO$11,IF($B49=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AO$12,IF($D49=\"Small business medium rebalancing\",AO$14,1)))*IF($C49=\"Resi discount\",1+AO$10,1)))","v":23.353356416125855},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AP48*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A49=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B49=\"Small business\",AP$11,IF($B49=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AP$12,IF($D49=\"Small business medium rebalancing\",AP$14,1)))*IF($C49=\"Resi discount\",1+AP$10,1),AO49*AP$8*IF(AND($A49=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B49=\"Small business\",AP$11,IF($B49=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AP$12,IF($D49=\"Small business medium rebalancing\",AP$14,1)))*IF($C49=\"Resi discount\",1+AP$10,1)))","v":23.89816465587413},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AQ48*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A49=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B49=\"Small business\",AQ$11,IF($B49=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AQ$12,IF($D49=\"Small business medium rebalancing\",AQ$14,1)))*IF($C49=\"Resi discount\",1+AQ$10,1),AP49*AQ$8*IF(AND($A49=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B49=\"Small business\",AQ$11,IF($B49=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AQ$12,IF($D49=\"Small business medium rebalancing\",AQ$14,1)))*IF($C49=\"Resi discount\",1+AQ$10,1)))","v":24.487279125606367},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AR48*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A49=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B49=\"Small business\",AR$11,IF($B49=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AR$12,IF($D49=\"Small business medium rebalancing\",AR$14,1)))*IF($C49=\"Resi discount\",1+AR$10,1),AQ49*AR$8*IF(AND($A49=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B49=\"Small business\",AR$11,IF($B49=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AR$12,IF($D49=\"Small business medium rebalancing\",AR$14,1)))*IF($C49=\"Resi discount\",1+AR$10,1)))","v":25.135599564174768},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AS48*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A49=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B49=\"Small business\",AS$11,IF($B49=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AS$12,IF($D49=\"Small business medium rebalancing\",AS$14,1)))*IF($C49=\"Resi discount\",1+AS$10,1),AR49*AS$8*IF(AND($A49=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B49=\"Small business\",AS$11,IF($B49=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AS$12,IF($D49=\"Small business medium rebalancing\",AS$14,1)))*IF($C49=\"Resi discount\",1+AS$10,1)))","v":25.606767930578783},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AT48*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A49=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B49=\"Small business\",AT$11,IF($B49=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AT$12,IF($D49=\"Small business medium rebalancing\",AT$14,1)))*IF($C49=\"Resi discount\",1+AT$10,1),AS49*AT$8*IF(AND($A49=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B49=\"Small business\",AT$11,IF($B49=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AT$12,IF($D49=\"Small business medium rebalancing\",AT$14,1)))*IF($C49=\"Resi discount\",1+AT$10,1)))","v":20.482026209032671},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AU48*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A49=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B49=\"Small business\",AU$11,IF($B49=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AU$12,IF($D49=\"Small business medium rebalancing\",AU$14,1)))*IF($C49=\"Resi discount\",1+AU$10,1),AT49*AU$8*IF(AND($A49=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B49=\"Small business\",AU$11,IF($B49=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AU$12,IF($D49=\"Small business medium rebalancing\",AU$14,1)))*IF($C49=\"Resi discount\",1+AU$10,1)))","v":20.959849458358658},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AV48*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A49=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B49=\"Small business\",AV$11,IF($B49=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AV$12,IF($D49=\"Small business medium rebalancing\",AV$14,1)))*IF($C49=\"Resi discount\",1+AV$10,1),AU49*AV$8*IF(AND($A49=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B49=\"Small business\",AV$11,IF($B49=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AV$12,IF($D49=\"Small business medium rebalancing\",AV$14,1)))*IF($C49=\"Resi discount\",1+AV$10,1)))","v":21.476531420221928},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AW48*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A49=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B49=\"Small business\",AW$11,IF($B49=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AW$12,IF($D49=\"Small business medium rebalancing\",AW$14,1)))*IF($C49=\"Resi discount\",1+AW$10,1),AV49*AW$8*IF(AND($A49=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B49=\"Small business\",AW$11,IF($B49=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AW$12,IF($D49=\"Small business medium rebalancing\",AW$14,1)))*IF($C49=\"Resi discount\",1+AW$10,1)))","v":22.04513988822956},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AX48*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A49=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B49=\"Small business\",AX$11,IF($B49=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AX$12,IF($D49=\"Small business medium rebalancing\",AX$14,1)))*IF($C49=\"Resi discount\",1+AX$10,1),AW49*AX$8*IF(AND($A49=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B49=\"Small business\",AX$11,IF($B49=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AX$12,IF($D49=\"Small business medium rebalancing\",AX$14,1)))*IF($C49=\"Resi discount\",1+AX$10,1)))","v":22.458377397116735},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AY48*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A49=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B49=\"Small business\",AY$11,IF($B49=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AY$12,IF($D49=\"Small business medium rebalancing\",AY$14,1)))*IF($C49=\"Resi discount\",1+AY$10,1),AX49*AY$8*IF(AND($A49=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B49=\"Small business\",AY$11,IF($B49=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AY$12,IF($D49=\"Small business medium rebalancing\",AY$14,1)))*IF($C49=\"Resi discount\",1+AY$10,1)))","v":7.3136329999521497},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),AZ48*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A49=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B49=\"Small business\",AZ$11,IF($B49=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AZ$12,IF($D49=\"Small business medium rebalancing\",AZ$14,1)))*IF($C49=\"Resi discount\",1+AZ$10,1),AY49*AZ$8*IF(AND($A49=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B49=\"Small business\",AZ$11,IF($B49=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",AZ$12,IF($D49=\"Small business medium rebalancing\",AZ$14,1)))*IF($C49=\"Resi discount\",1+AZ$10,1)))","v":7.4842520514439279},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BA48*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A49=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B49=\"Small business\",BA$11,IF($B49=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BA$12,IF($D49=\"Small business medium rebalancing\",BA$14,1)))*IF($C49=\"Resi discount\",1+BA$10,1),AZ49*BA$8*IF(AND($A49=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B49=\"Small business\",BA$11,IF($B49=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BA$12,IF($D49=\"Small business medium rebalancing\",BA$14,1)))*IF($C49=\"Resi discount\",1+BA$10,1)))","v":7.6687466033109093},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BB48*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A49=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B49=\"Small business\",BB$11,IF($B49=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BB$12,IF($D49=\"Small business medium rebalancing\",BB$14,1)))*IF($C49=\"Resi discount\",1+BB$10,1),BA49*BB$8*IF(AND($A49=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B49=\"Small business\",BB$11,IF($B49=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BB$12,IF($D49=\"Small business medium rebalancing\",BB$14,1)))*IF($C49=\"Resi discount\",1+BB$10,1)))","v":7.8717828465630006},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BC48*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A49=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B49=\"Small business\",BC$11,IF($B49=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BC$12,IF($D49=\"Small business medium rebalancing\",BC$14,1)))*IF($C49=\"Resi discount\",1+BC$10,1),BB49*BC$8*IF(AND($A49=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B49=\"Small business\",BC$11,IF($B49=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BC$12,IF($D49=\"Small business medium rebalancing\",BC$14,1)))*IF($C49=\"Resi discount\",1+BC$10,1)))","v":8.0193399022454326},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BD48*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A49=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B49=\"Small business\",BD$11,IF($B49=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BD$12,IF($D49=\"Small business medium rebalancing\",BD$14,1)))*IF($C49=\"Resi discount\",1+BD$10,1),BC49*BD$8*IF(AND($A49=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B49=\"Small business\",BD$11,IF($B49=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BD$12,IF($D49=\"Small business medium rebalancing\",BD$14,1)))*IF($C49=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BE48*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A49=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B49=\"Small business\",BE$11,IF($B49=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BE$12,IF($D49=\"Small business medium rebalancing\",BE$14,1)))*IF($C49=\"Resi discount\",1+BE$10,1),BD49*BE$8*IF(AND($A49=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B49=\"Small business\",BE$11,IF($B49=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BE$12,IF($D49=\"Small business medium rebalancing\",BE$14,1)))*IF($C49=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BF48*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A49=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B49=\"Small business\",BF$11,IF($B49=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BF$12,IF($D49=\"Small business medium rebalancing\",BF$14,1)))*IF($C49=\"Resi discount\",1+BF$10,1),BE49*BF$8*IF(AND($A49=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B49=\"Small business\",BF$11,IF($B49=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BF$12,IF($D49=\"Small business medium rebalancing\",BF$14,1)))*IF($C49=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BG48*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A49=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B49=\"Small business\",BG$11,IF($B49=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BG$12,IF($D49=\"Small business medium rebalancing\",BG$14,1)))*IF($C49=\"Resi discount\",1+BG$10,1),BF49*BG$8*IF(AND($A49=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B49=\"Small business\",BG$11,IF($B49=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BG$12,IF($D49=\"Small business medium rebalancing\",BG$14,1)))*IF($C49=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BH48*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A49=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B49=\"Small business\",BH$11,IF($B49=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BH$12,IF($D49=\"Small business medium rebalancing\",BH$14,1)))*IF($C49=\"Resi discount\",1+BH$10,1),BG49*BH$8*IF(AND($A49=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B49=\"Small business\",BH$11,IF($B49=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BH$12,IF($D49=\"Small business medium rebalancing\",BH$14,1)))*IF($C49=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BI48*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A49=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B49=\"Small business\",BI$11,IF($B49=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BI$12,IF($D49=\"Small business medium rebalancing\",BI$14,1)))*IF($C49=\"Resi discount\",1+BI$10,1),BH49*BI$8*IF(AND($A49=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B49=\"Small business\",BI$11,IF($B49=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BI$12,IF($D49=\"Small business medium rebalancing\",BI$14,1)))*IF($C49=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BJ48*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A49=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B49=\"Small business\",BJ$11,IF($B49=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BJ$12,IF($D49=\"Small business medium rebalancing\",BJ$14,1)))*IF($C49=\"Resi discount\",1+BJ$10,1),BI49*BJ$8*IF(AND($A49=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B49=\"Small business\",BJ$11,IF($B49=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BJ$12,IF($D49=\"Small business medium rebalancing\",BJ$14,1)))*IF($C49=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BK48*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A49=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B49=\"Small business\",BK$11,IF($B49=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BK$12,IF($D49=\"Small business medium rebalancing\",BK$14,1)))*IF($C49=\"Resi discount\",1+BK$10,1),BJ49*BK$8*IF(AND($A49=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B49=\"Small business\",BK$11,IF($B49=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BK$12,IF($D49=\"Small business medium rebalancing\",BK$14,1)))*IF($C49=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BL48*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A49=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B49=\"Small business\",BL$11,IF($B49=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BL$12,IF($D49=\"Small business medium rebalancing\",BL$14,1)))*IF($C49=\"Resi discount\",1+BL$10,1),BK49*BL$8*IF(AND($A49=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B49=\"Small business\",BL$11,IF($B49=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BL$12,IF($D49=\"Small business medium rebalancing\",BL$14,1)))*IF($C49=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BM48*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A49=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B49=\"Small business\",BM$11,IF($B49=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BM$12,IF($D49=\"Small business medium rebalancing\",BM$14,1)))*IF($C49=\"Resi discount\",1+BM$10,1),BL49*BM$8*IF(AND($A49=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B49=\"Small business\",BM$11,IF($B49=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BM$12,IF($D49=\"Small business medium rebalancing\",BM$14,1)))*IF($C49=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BN48*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A49=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B49=\"Small business\",BN$11,IF($B49=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BN$12,IF($D49=\"Small business medium rebalancing\",BN$14,1)))*IF($C49=\"Resi discount\",1+BN$10,1),BM49*BN$8*IF(AND($A49=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B49=\"Small business\",BN$11,IF($B49=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BN$12,IF($D49=\"Small business medium rebalancing\",BN$14,1)))*IF($C49=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BO48*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A49=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B49=\"Small business\",BO$11,IF($B49=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BO$12,IF($D49=\"Small business medium rebalancing\",BO$14,1)))*IF($C49=\"Resi discount\",1+BO$10,1),BN49*BO$8*IF(AND($A49=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B49=\"Small business\",BO$11,IF($B49=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BO$12,IF($D49=\"Small business medium rebalancing\",BO$14,1)))*IF($C49=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BP48*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A49=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B49=\"Small business\",BP$11,IF($B49=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BP$12,IF($D49=\"Small business medium rebalancing\",BP$14,1)))*IF($C49=\"Resi discount\",1+BP$10,1),BO49*BP$8*IF(AND($A49=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B49=\"Small business\",BP$11,IF($B49=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BP$12,IF($D49=\"Small business medium rebalancing\",BP$14,1)))*IF($C49=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BQ48*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A49=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B49=\"Small business\",BQ$11,IF($B49=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BQ$12,IF($D49=\"Small business medium rebalancing\",BQ$14,1)))*IF($C49=\"Resi discount\",1+BQ$10,1),BP49*BQ$8*IF(AND($A49=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B49=\"Small business\",BQ$11,IF($B49=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BQ$12,IF($D49=\"Small business medium rebalancing\",BQ$14,1)))*IF($C49=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BR48*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A49=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B49=\"Small business\",BR$11,IF($B49=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BR$12,IF($D49=\"Small business medium rebalancing\",BR$14,1)))*IF($C49=\"Resi discount\",1+BR$10,1),BQ49*BR$8*IF(AND($A49=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B49=\"Small business\",BR$11,IF($B49=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BR$12,IF($D49=\"Small business medium rebalancing\",BR$14,1)))*IF($C49=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BS48*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A49=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B49=\"Small business\",BS$11,IF($B49=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BS$12,IF($D49=\"Small business medium rebalancing\",BS$14,1)))*IF($C49=\"Resi discount\",1+BS$10,1),BR49*BS$8*IF(AND($A49=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B49=\"Small business\",BS$11,IF($B49=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BS$12,IF($D49=\"Small business medium rebalancing\",BS$14,1)))*IF($C49=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BT48*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A49=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B49=\"Small business\",BT$11,IF($B49=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BT$12,IF($D49=\"Small business medium rebalancing\",BT$14,1)))*IF($C49=\"Resi discount\",1+BT$10,1),BS49*BT$8*IF(AND($A49=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B49=\"Small business\",BT$11,IF($B49=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BT$12,IF($D49=\"Small business medium rebalancing\",BT$14,1)))*IF($C49=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BU48*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A49=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B49=\"Small business\",BU$11,IF($B49=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BU$12,IF($D49=\"Small business medium rebalancing\",BU$14,1)))*IF($C49=\"Resi discount\",1+BU$10,1),BT49*BU$8*IF(AND($A49=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B49=\"Small business\",BU$11,IF($B49=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BU$12,IF($D49=\"Small business medium rebalancing\",BU$14,1)))*IF($C49=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BV48*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A49=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B49=\"Small business\",BV$11,IF($B49=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BV$12,IF($D49=\"Small business medium rebalancing\",BV$14,1)))*IF($C49=\"Resi discount\",1+BV$10,1),BU49*BV$8*IF(AND($A49=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B49=\"Small business\",BV$11,IF($B49=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BV$12,IF($D49=\"Small business medium rebalancing\",BV$14,1)))*IF($C49=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BW48*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A49=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B49=\"Small business\",BW$11,IF($B49=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BW$12,IF($D49=\"Small business medium rebalancing\",BW$14,1)))*IF($C49=\"Resi discount\",1+BW$10,1),BV49*BW$8*IF(AND($A49=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B49=\"Small business\",BW$11,IF($B49=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BW$12,IF($D49=\"Small business medium rebalancing\",BW$14,1)))*IF($C49=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BX48*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A49=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B49=\"Small business\",BX$11,IF($B49=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BX$12,IF($D49=\"Small business medium rebalancing\",BX$14,1)))*IF($C49=\"Resi discount\",1+BX$10,1),BW49*BX$8*IF(AND($A49=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B49=\"Small business\",BX$11,IF($B49=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BX$12,IF($D49=\"Small business medium rebalancing\",BX$14,1)))*IF($C49=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BY48*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A49=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B49=\"Small business\",BY$11,IF($B49=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BY$12,IF($D49=\"Small business medium rebalancing\",BY$14,1)))*IF($C49=\"Resi discount\",1+BY$10,1),BX49*BY$8*IF(AND($A49=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B49=\"Small business\",BY$11,IF($B49=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BY$12,IF($D49=\"Small business medium rebalancing\",BY$14,1)))*IF($C49=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),BZ48*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A49=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B49=\"Small business\",BZ$11,IF($B49=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BZ$12,IF($D49=\"Small business medium rebalancing\",BZ$14,1)))*IF($C49=\"Resi discount\",1+BZ$10,1),BY49*BZ$8*IF(AND($A49=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B49=\"Small business\",BZ$11,IF($B49=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",BZ$12,IF($D49=\"Small business medium rebalancing\",BZ$14,1)))*IF($C49=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CA48*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A49=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B49=\"Small business\",CA$11,IF($B49=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CA$12,IF($D49=\"Small business medium rebalancing\",CA$14,1)))*IF($C49=\"Resi discount\",1+CA$10,1),BZ49*CA$8*IF(AND($A49=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B49=\"Small business\",CA$11,IF($B49=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CA$12,IF($D49=\"Small business medium rebalancing\",CA$14,1)))*IF($C49=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CB48*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A49=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B49=\"Small business\",CB$11,IF($B49=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CB$12,IF($D49=\"Small business medium rebalancing\",CB$14,1)))*IF($C49=\"Resi discount\",1+CB$10,1),CA49*CB$8*IF(AND($A49=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B49=\"Small business\",CB$11,IF($B49=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CB$12,IF($D49=\"Small business medium rebalancing\",CB$14,1)))*IF($C49=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CC48*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A49=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B49=\"Small business\",CC$11,IF($B49=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CC$12,IF($D49=\"Small business medium rebalancing\",CC$14,1)))*IF($C49=\"Resi discount\",1+CC$10,1),CB49*CC$8*IF(AND($A49=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B49=\"Small business\",CC$11,IF($B49=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CC$12,IF($D49=\"Small business medium rebalancing\",CC$14,1)))*IF($C49=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CD48*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A49=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B49=\"Small business\",CD$11,IF($B49=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CD$12,IF($D49=\"Small business medium rebalancing\",CD$14,1)))*IF($C49=\"Resi discount\",1+CD$10,1),CC49*CD$8*IF(AND($A49=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B49=\"Small business\",CD$11,IF($B49=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CD$12,IF($D49=\"Small business medium rebalancing\",CD$14,1)))*IF($C49=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CE48*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A49=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B49=\"Small business\",CE$11,IF($B49=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CE$12,IF($D49=\"Small business medium rebalancing\",CE$14,1)))*IF($C49=\"Resi discount\",1+CE$10,1),CD49*CE$8*IF(AND($A49=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B49=\"Small business\",CE$11,IF($B49=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CE$12,IF($D49=\"Small business medium rebalancing\",CE$14,1)))*IF($C49=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CF48*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A49=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B49=\"Small business\",CF$11,IF($B49=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CF$12,IF($D49=\"Small business medium rebalancing\",CF$14,1)))*IF($C49=\"Resi discount\",1+CF$10,1),CE49*CF$8*IF(AND($A49=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B49=\"Small business\",CF$11,IF($B49=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CF$12,IF($D49=\"Small business medium rebalancing\",CF$14,1)))*IF($C49=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CG48*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A49=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B49=\"Small business\",CG$11,IF($B49=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CG$12,IF($D49=\"Small business medium rebalancing\",CG$14,1)))*IF($C49=\"Resi discount\",1+CG$10,1),CF49*CG$8*IF(AND($A49=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B49=\"Small business\",CG$11,IF($B49=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CG$12,IF($D49=\"Small business medium rebalancing\",CG$14,1)))*IF($C49=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CH48*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A49=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B49=\"Small business\",CH$11,IF($B49=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CH$12,IF($D49=\"Small business medium rebalancing\",CH$14,1)))*IF($C49=\"Resi discount\",1+CH$10,1),CG49*CH$8*IF(AND($A49=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B49=\"Small business\",CH$11,IF($B49=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CH$12,IF($D49=\"Small business medium rebalancing\",CH$14,1)))*IF($C49=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CI48*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A49=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B49=\"Small business\",CI$11,IF($B49=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CI$12,IF($D49=\"Small business medium rebalancing\",CI$14,1)))*IF($C49=\"Resi discount\",1+CI$10,1),CH49*CI$8*IF(AND($A49=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B49=\"Small business\",CI$11,IF($B49=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CI$12,IF($D49=\"Small business medium rebalancing\",CI$14,1)))*IF($C49=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CJ48*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A49=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B49=\"Small business\",CJ$11,IF($B49=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CJ$12,IF($D49=\"Small business medium rebalancing\",CJ$14,1)))*IF($C49=\"Resi discount\",1+CJ$10,1),CI49*CJ$8*IF(AND($A49=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B49=\"Small business\",CJ$11,IF($B49=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CJ$12,IF($D49=\"Small business medium rebalancing\",CJ$14,1)))*IF($C49=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CK48*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A49=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B49=\"Small business\",CK$11,IF($B49=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CK$12,IF($D49=\"Small business medium rebalancing\",CK$14,1)))*IF($C49=\"Resi discount\",1+CK$10,1),CJ49*CK$8*IF(AND($A49=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B49=\"Small business\",CK$11,IF($B49=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CK$12,IF($D49=\"Small business medium rebalancing\",CK$14,1)))*IF($C49=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CL48*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A49=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B49=\"Small business\",CL$11,IF($B49=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CL$12,IF($D49=\"Small business medium rebalancing\",CL$14,1)))*IF($C49=\"Resi discount\",1+CL$10,1),CK49*CL$8*IF(AND($A49=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B49=\"Small business\",CL$11,IF($B49=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CL$12,IF($D49=\"Small business medium rebalancing\",CL$14,1)))*IF($C49=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CM48*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A49=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B49=\"Small business\",CM$11,IF($B49=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CM$12,IF($D49=\"Small business medium rebalancing\",CM$14,1)))*IF($C49=\"Resi discount\",1+CM$10,1),CL49*CM$8*IF(AND($A49=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B49=\"Small business\",CM$11,IF($B49=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CM$12,IF($D49=\"Small business medium rebalancing\",CM$14,1)))*IF($C49=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CN48*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A49=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B49=\"Small business\",CN$11,IF($B49=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CN$12,IF($D49=\"Small business medium rebalancing\",CN$14,1)))*IF($C49=\"Resi discount\",1+CN$10,1),CM49*CN$8*IF(AND($A49=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B49=\"Small business\",CN$11,IF($B49=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CN$12,IF($D49=\"Small business medium rebalancing\",CN$14,1)))*IF($C49=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CO48*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A49=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B49=\"Small business\",CO$11,IF($B49=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CO$12,IF($D49=\"Small business medium rebalancing\",CO$14,1)))*IF($C49=\"Resi discount\",1+CO$10,1),CN49*CO$8*IF(AND($A49=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B49=\"Small business\",CO$11,IF($B49=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CO$12,IF($D49=\"Small business medium rebalancing\",CO$14,1)))*IF($C49=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CP48*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A49=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B49=\"Small business\",CP$11,IF($B49=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CP$12,IF($D49=\"Small business medium rebalancing\",CP$14,1)))*IF($C49=\"Resi discount\",1+CP$10,1),CO49*CP$8*IF(AND($A49=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B49=\"Small business\",CP$11,IF($B49=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CP$12,IF($D49=\"Small business medium rebalancing\",CP$14,1)))*IF($C49=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E49=\"NAT56\",$E49=\"NAT75\")),CQ48*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E49,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A49=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B49=\"Small business\",CQ$11,IF($B49=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CQ$12,IF($D49=\"Small business medium rebalancing\",CQ$14,1)))*IF($C49=\"Resi discount\",1+CQ$10,1),CP49*CQ$8*IF(AND($A49=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B49=\"Small business\",CQ$11,IF($B49=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D49=\"Small business rebalancing\",CQ$12,IF($D49=\"Small business medium rebalancing\",CQ$14,1)))*IF($C49=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$38","v":"NEE52"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),F49*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A50=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B50=\"Small business\",F$11,IF($B50=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",F$12,IF($D50=\"Small business medium rebalancing\",F$14,1)))*IF($C50=\"Resi discount\",1+F$10,1),E50*F$8*IF(AND($A50=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B50=\"Small business\",F$11,IF($B50=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",F$12,IF($D50=\"Small business medium rebalancing\",F$14,1)))*IF($C50=\"Resi discount\",1+F$10,1)))","v":0},{"$f":"IF(AND(G$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),G49*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A50=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B50=\"Small business\",G$11,IF($B50=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",G$12,IF($D50=\"Small business medium rebalancing\",G$14,1)))*IF($C50=\"Resi discount\",1+G$10,1),F50*G$8*IF(AND($A50=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B50=\"Small business\",G$11,IF($B50=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",G$12,IF($D50=\"Small business medium rebalancing\",G$14,1)))*IF($C50=\"Resi discount\",1+G$10,1)))","v":0},{"$f":"IF(AND(H$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),H49*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A50=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B50=\"Small business\",H$11,IF($B50=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",H$12,IF($D50=\"Small business medium rebalancing\",H$14,1)))*IF($C50=\"Resi discount\",1+H$10,1),G50*H$8*IF(AND($A50=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B50=\"Small business\",H$11,IF($B50=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",H$12,IF($D50=\"Small business medium rebalancing\",H$14,1)))*IF($C50=\"Resi discount\",1+H$10,1)))","v":0},{"$f":"IF(AND(I$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),I49*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A50=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B50=\"Small business\",I$11,IF($B50=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",I$12,IF($D50=\"Small business medium rebalancing\",I$14,1)))*IF($C50=\"Resi discount\",1+I$10,1),H50*I$8*IF(AND($A50=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B50=\"Small business\",I$11,IF($B50=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",I$12,IF($D50=\"Small business medium rebalancing\",I$14,1)))*IF($C50=\"Resi discount\",1+I$10,1)))","v":0},{"$f":"IF(AND(J$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),J49*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A50=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B50=\"Small business\",J$11,IF($B50=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",J$12,IF($D50=\"Small business medium rebalancing\",J$14,1)))*IF($C50=\"Resi discount\",1+J$10,1),I50*J$8*IF(AND($A50=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B50=\"Small business\",J$11,IF($B50=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",J$12,IF($D50=\"Small business medium rebalancing\",J$14,1)))*IF($C50=\"Resi discount\",1+J$10,1)))","v":0},{"$f":"IF(AND(K$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),K49*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A50=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B50=\"Small business\",K$11,IF($B50=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",K$12,IF($D50=\"Small business medium rebalancing\",K$14,1)))*IF($C50=\"Resi discount\",1+K$10,1),J50*K$8*IF(AND($A50=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B50=\"Small business\",K$11,IF($B50=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",K$12,IF($D50=\"Small business medium rebalancing\",K$14,1)))*IF($C50=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),L49*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A50=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B50=\"Small business\",L$11,IF($B50=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",L$12,IF($D50=\"Small business medium rebalancing\",L$14,1)))*IF($C50=\"Resi discount\",1+L$10,1),K50*L$8*IF(AND($A50=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B50=\"Small business\",L$11,IF($B50=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",L$12,IF($D50=\"Small business medium rebalancing\",L$14,1)))*IF($C50=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),M49*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A50=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B50=\"Small business\",M$11,IF($B50=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",M$12,IF($D50=\"Small business medium rebalancing\",M$14,1)))*IF($C50=\"Resi discount\",1+M$10,1),L50*M$8*IF(AND($A50=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B50=\"Small business\",M$11,IF($B50=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",M$12,IF($D50=\"Small business medium rebalancing\",M$14,1)))*IF($C50=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),N49*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A50=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B50=\"Small business\",N$11,IF($B50=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",N$12,IF($D50=\"Small business medium rebalancing\",N$14,1)))*IF($C50=\"Resi discount\",1+N$10,1),M50*N$8*IF(AND($A50=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B50=\"Small business\",N$11,IF($B50=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",N$12,IF($D50=\"Small business medium rebalancing\",N$14,1)))*IF($C50=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),O49*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A50=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B50=\"Small business\",O$11,IF($B50=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",O$12,IF($D50=\"Small business medium rebalancing\",O$14,1)))*IF($C50=\"Resi discount\",1+O$10,1),N50*O$8*IF(AND($A50=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B50=\"Small business\",O$11,IF($B50=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",O$12,IF($D50=\"Small business medium rebalancing\",O$14,1)))*IF($C50=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),P49*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A50=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B50=\"Small business\",P$11,IF($B50=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",P$12,IF($D50=\"Small business medium rebalancing\",P$14,1)))*IF($C50=\"Resi discount\",1+P$10,1),O50*P$8*IF(AND($A50=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B50=\"Small business\",P$11,IF($B50=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",P$12,IF($D50=\"Small business medium rebalancing\",P$14,1)))*IF($C50=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),Q49*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A50=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B50=\"Small business\",Q$11,IF($B50=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",Q$12,IF($D50=\"Small business medium rebalancing\",Q$14,1)))*IF($C50=\"Resi discount\",1+Q$10,1),P50*Q$8*IF(AND($A50=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B50=\"Small business\",Q$11,IF($B50=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",Q$12,IF($D50=\"Small business medium rebalancing\",Q$14,1)))*IF($C50=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),R49*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A50=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B50=\"Small business\",R$11,IF($B50=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",R$12,IF($D50=\"Small business medium rebalancing\",R$14,1)))*IF($C50=\"Resi discount\",1+R$10,1),Q50*R$8*IF(AND($A50=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B50=\"Small business\",R$11,IF($B50=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",R$12,IF($D50=\"Small business medium rebalancing\",R$14,1)))*IF($C50=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),S49*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A50=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B50=\"Small business\",S$11,IF($B50=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",S$12,IF($D50=\"Small business medium rebalancing\",S$14,1)))*IF($C50=\"Resi discount\",1+S$10,1),R50*S$8*IF(AND($A50=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B50=\"Small business\",S$11,IF($B50=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",S$12,IF($D50=\"Small business medium rebalancing\",S$14,1)))*IF($C50=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),T49*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A50=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B50=\"Small business\",T$11,IF($B50=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",T$12,IF($D50=\"Small business medium rebalancing\",T$14,1)))*IF($C50=\"Resi discount\",1+T$10,1),S50*T$8*IF(AND($A50=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B50=\"Small business\",T$11,IF($B50=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",T$12,IF($D50=\"Small business medium rebalancing\",T$14,1)))*IF($C50=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),U49*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A50=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B50=\"Small business\",U$11,IF($B50=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",U$12,IF($D50=\"Small business medium rebalancing\",U$14,1)))*IF($C50=\"Resi discount\",1+U$10,1),T50*U$8*IF(AND($A50=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B50=\"Small business\",U$11,IF($B50=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",U$12,IF($D50=\"Small business medium rebalancing\",U$14,1)))*IF($C50=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),V49*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A50=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B50=\"Small business\",V$11,IF($B50=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",V$12,IF($D50=\"Small business medium rebalancing\",V$14,1)))*IF($C50=\"Resi discount\",1+V$10,1),U50*V$8*IF(AND($A50=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B50=\"Small business\",V$11,IF($B50=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",V$12,IF($D50=\"Small business medium rebalancing\",V$14,1)))*IF($C50=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),W49*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A50=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B50=\"Small business\",W$11,IF($B50=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",W$12,IF($D50=\"Small business medium rebalancing\",W$14,1)))*IF($C50=\"Resi discount\",1+W$10,1),V50*W$8*IF(AND($A50=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B50=\"Small business\",W$11,IF($B50=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",W$12,IF($D50=\"Small business medium rebalancing\",W$14,1)))*IF($C50=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),X49*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A50=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B50=\"Small business\",X$11,IF($B50=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",X$12,IF($D50=\"Small business medium rebalancing\",X$14,1)))*IF($C50=\"Resi discount\",1+X$10,1),W50*X$8*IF(AND($A50=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B50=\"Small business\",X$11,IF($B50=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",X$12,IF($D50=\"Small business medium rebalancing\",X$14,1)))*IF($C50=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),Y49*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A50=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B50=\"Small business\",Y$11,IF($B50=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",Y$12,IF($D50=\"Small business medium rebalancing\",Y$14,1)))*IF($C50=\"Resi discount\",1+Y$10,1),X50*Y$8*IF(AND($A50=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B50=\"Small business\",Y$11,IF($B50=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",Y$12,IF($D50=\"Small business medium rebalancing\",Y$14,1)))*IF($C50=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),Z49*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A50=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B50=\"Small business\",Z$11,IF($B50=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",Z$12,IF($D50=\"Small business medium rebalancing\",Z$14,1)))*IF($C50=\"Resi discount\",1+Z$10,1),Y50*Z$8*IF(AND($A50=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B50=\"Small business\",Z$11,IF($B50=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",Z$12,IF($D50=\"Small business medium rebalancing\",Z$14,1)))*IF($C50=\"Resi discount\",1+Z$10,1)))","v":21.613456260361605},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AA49*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A50=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B50=\"Small business\",AA$11,IF($B50=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AA$12,IF($D50=\"Small business medium rebalancing\",AA$14,1)))*IF($C50=\"Resi discount\",1+AA$10,1),Z50*AA$8*IF(AND($A50=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B50=\"Small business\",AA$11,IF($B50=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AA$12,IF($D50=\"Small business medium rebalancing\",AA$14,1)))*IF($C50=\"Resi discount\",1+AA$10,1)))","v":22.181137453069041},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AB49*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A50=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B50=\"Small business\",AB$11,IF($B50=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AB$12,IF($D50=\"Small business medium rebalancing\",AB$14,1)))*IF($C50=\"Resi discount\",1+AB$10,1),AA50*AB$8*IF(AND($A50=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B50=\"Small business\",AB$11,IF($B50=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AB$12,IF($D50=\"Small business medium rebalancing\",AB$14,1)))*IF($C50=\"Resi discount\",1+AB$10,1)))","v":22.793333122790592},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AC49*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A50=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B50=\"Small business\",AC$11,IF($B50=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AC$12,IF($D50=\"Small business medium rebalancing\",AC$14,1)))*IF($C50=\"Resi discount\",1+AC$10,1),AB50*AC$8*IF(AND($A50=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B50=\"Small business\",AC$11,IF($B50=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AC$12,IF($D50=\"Small business medium rebalancing\",AC$14,1)))*IF($C50=\"Resi discount\",1+AC$10,1)))","v":23.461194636224935},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AD49*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A50=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B50=\"Small business\",AD$11,IF($B50=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AD$12,IF($D50=\"Small business medium rebalancing\",AD$14,1)))*IF($C50=\"Resi discount\",1+AD$10,1),AC50*AD$8*IF(AND($A50=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B50=\"Small business\",AD$11,IF($B50=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AD$12,IF($D50=\"Small business medium rebalancing\",AD$14,1)))*IF($C50=\"Resi discount\",1+AD$10,1)))","v":23.954363447719746},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AE49*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A50=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B50=\"Small business\",AE$11,IF($B50=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AE$12,IF($D50=\"Small business medium rebalancing\",AE$14,1)))*IF($C50=\"Resi discount\",1+AE$10,1),AD50*AE$8*IF(AND($A50=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B50=\"Small business\",AE$11,IF($B50=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AE$12,IF($D50=\"Small business medium rebalancing\",AE$14,1)))*IF($C50=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AF49*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A50=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B50=\"Small business\",AF$11,IF($B50=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AF$12,IF($D50=\"Small business medium rebalancing\",AF$14,1)))*IF($C50=\"Resi discount\",1+AF$10,1),AE50*AF$8*IF(AND($A50=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B50=\"Small business\",AF$11,IF($B50=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AF$12,IF($D50=\"Small business medium rebalancing\",AF$14,1)))*IF($C50=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AG49*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A50=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B50=\"Small business\",AG$11,IF($B50=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AG$12,IF($D50=\"Small business medium rebalancing\",AG$14,1)))*IF($C50=\"Resi discount\",1+AG$10,1),AF50*AG$8*IF(AND($A50=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B50=\"Small business\",AG$11,IF($B50=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AG$12,IF($D50=\"Small business medium rebalancing\",AG$14,1)))*IF($C50=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AH49*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A50=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B50=\"Small business\",AH$11,IF($B50=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AH$12,IF($D50=\"Small business medium rebalancing\",AH$14,1)))*IF($C50=\"Resi discount\",1+AH$10,1),AG50*AH$8*IF(AND($A50=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B50=\"Small business\",AH$11,IF($B50=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AH$12,IF($D50=\"Small business medium rebalancing\",AH$14,1)))*IF($C50=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AI49*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A50=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B50=\"Small business\",AI$11,IF($B50=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AI$12,IF($D50=\"Small business medium rebalancing\",AI$14,1)))*IF($C50=\"Resi discount\",1+AI$10,1),AH50*AI$8*IF(AND($A50=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B50=\"Small business\",AI$11,IF($B50=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AI$12,IF($D50=\"Small business medium rebalancing\",AI$14,1)))*IF($C50=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AJ49*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A50=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B50=\"Small business\",AJ$11,IF($B50=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AJ$12,IF($D50=\"Small business medium rebalancing\",AJ$14,1)))*IF($C50=\"Resi discount\",1+AJ$10,1),AI50*AJ$8*IF(AND($A50=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B50=\"Small business\",AJ$11,IF($B50=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AJ$12,IF($D50=\"Small business medium rebalancing\",AJ$14,1)))*IF($C50=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AK49*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A50=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B50=\"Small business\",AK$11,IF($B50=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AK$12,IF($D50=\"Small business medium rebalancing\",AK$14,1)))*IF($C50=\"Resi discount\",1+AK$10,1),AJ50*AK$8*IF(AND($A50=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B50=\"Small business\",AK$11,IF($B50=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AK$12,IF($D50=\"Small business medium rebalancing\",AK$14,1)))*IF($C50=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AL49*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A50=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B50=\"Small business\",AL$11,IF($B50=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AL$12,IF($D50=\"Small business medium rebalancing\",AL$14,1)))*IF($C50=\"Resi discount\",1+AL$10,1),AK50*AL$8*IF(AND($A50=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B50=\"Small business\",AL$11,IF($B50=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AL$12,IF($D50=\"Small business medium rebalancing\",AL$14,1)))*IF($C50=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AM49*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A50=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B50=\"Small business\",AM$11,IF($B50=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AM$12,IF($D50=\"Small business medium rebalancing\",AM$14,1)))*IF($C50=\"Resi discount\",1+AM$10,1),AL50*AM$8*IF(AND($A50=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B50=\"Small business\",AM$11,IF($B50=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AM$12,IF($D50=\"Small business medium rebalancing\",AM$14,1)))*IF($C50=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AN49*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A50=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B50=\"Small business\",AN$11,IF($B50=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AN$12,IF($D50=\"Small business medium rebalancing\",AN$14,1)))*IF($C50=\"Resi discount\",1+AN$10,1),AM50*AN$8*IF(AND($A50=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B50=\"Small business\",AN$11,IF($B50=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AN$12,IF($D50=\"Small business medium rebalancing\",AN$14,1)))*IF($C50=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AO49*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A50=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B50=\"Small business\",AO$11,IF($B50=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AO$12,IF($D50=\"Small business medium rebalancing\",AO$14,1)))*IF($C50=\"Resi discount\",1+AO$10,1),AN50*AO$8*IF(AND($A50=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B50=\"Small business\",AO$11,IF($B50=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AO$12,IF($D50=\"Small business medium rebalancing\",AO$14,1)))*IF($C50=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AP49*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A50=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B50=\"Small business\",AP$11,IF($B50=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AP$12,IF($D50=\"Small business medium rebalancing\",AP$14,1)))*IF($C50=\"Resi discount\",1+AP$10,1),AO50*AP$8*IF(AND($A50=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B50=\"Small business\",AP$11,IF($B50=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AP$12,IF($D50=\"Small business medium rebalancing\",AP$14,1)))*IF($C50=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AQ49*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A50=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B50=\"Small business\",AQ$11,IF($B50=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AQ$12,IF($D50=\"Small business medium rebalancing\",AQ$14,1)))*IF($C50=\"Resi discount\",1+AQ$10,1),AP50*AQ$8*IF(AND($A50=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B50=\"Small business\",AQ$11,IF($B50=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AQ$12,IF($D50=\"Small business medium rebalancing\",AQ$14,1)))*IF($C50=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AR49*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A50=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B50=\"Small business\",AR$11,IF($B50=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AR$12,IF($D50=\"Small business medium rebalancing\",AR$14,1)))*IF($C50=\"Resi discount\",1+AR$10,1),AQ50*AR$8*IF(AND($A50=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B50=\"Small business\",AR$11,IF($B50=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AR$12,IF($D50=\"Small business medium rebalancing\",AR$14,1)))*IF($C50=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AS49*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A50=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B50=\"Small business\",AS$11,IF($B50=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AS$12,IF($D50=\"Small business medium rebalancing\",AS$14,1)))*IF($C50=\"Resi discount\",1+AS$10,1),AR50*AS$8*IF(AND($A50=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B50=\"Small business\",AS$11,IF($B50=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AS$12,IF($D50=\"Small business medium rebalancing\",AS$14,1)))*IF($C50=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AT49*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A50=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B50=\"Small business\",AT$11,IF($B50=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AT$12,IF($D50=\"Small business medium rebalancing\",AT$14,1)))*IF($C50=\"Resi discount\",1+AT$10,1),AS50*AT$8*IF(AND($A50=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B50=\"Small business\",AT$11,IF($B50=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AT$12,IF($D50=\"Small business medium rebalancing\",AT$14,1)))*IF($C50=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AU49*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A50=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B50=\"Small business\",AU$11,IF($B50=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AU$12,IF($D50=\"Small business medium rebalancing\",AU$14,1)))*IF($C50=\"Resi discount\",1+AU$10,1),AT50*AU$8*IF(AND($A50=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B50=\"Small business\",AU$11,IF($B50=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AU$12,IF($D50=\"Small business medium rebalancing\",AU$14,1)))*IF($C50=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AV49*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A50=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B50=\"Small business\",AV$11,IF($B50=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AV$12,IF($D50=\"Small business medium rebalancing\",AV$14,1)))*IF($C50=\"Resi discount\",1+AV$10,1),AU50*AV$8*IF(AND($A50=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B50=\"Small business\",AV$11,IF($B50=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AV$12,IF($D50=\"Small business medium rebalancing\",AV$14,1)))*IF($C50=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AW49*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A50=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B50=\"Small business\",AW$11,IF($B50=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AW$12,IF($D50=\"Small business medium rebalancing\",AW$14,1)))*IF($C50=\"Resi discount\",1+AW$10,1),AV50*AW$8*IF(AND($A50=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B50=\"Small business\",AW$11,IF($B50=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AW$12,IF($D50=\"Small business medium rebalancing\",AW$14,1)))*IF($C50=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AX49*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A50=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B50=\"Small business\",AX$11,IF($B50=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AX$12,IF($D50=\"Small business medium rebalancing\",AX$14,1)))*IF($C50=\"Resi discount\",1+AX$10,1),AW50*AX$8*IF(AND($A50=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B50=\"Small business\",AX$11,IF($B50=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AX$12,IF($D50=\"Small business medium rebalancing\",AX$14,1)))*IF($C50=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AY49*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A50=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B50=\"Small business\",AY$11,IF($B50=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AY$12,IF($D50=\"Small business medium rebalancing\",AY$14,1)))*IF($C50=\"Resi discount\",1+AY$10,1),AX50*AY$8*IF(AND($A50=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B50=\"Small business\",AY$11,IF($B50=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AY$12,IF($D50=\"Small business medium rebalancing\",AY$14,1)))*IF($C50=\"Resi discount\",1+AY$10,1)))","v":10.957674380105201},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),AZ49*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A50=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B50=\"Small business\",AZ$11,IF($B50=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AZ$12,IF($D50=\"Small business medium rebalancing\",AZ$14,1)))*IF($C50=\"Resi discount\",1+AZ$10,1),AY50*AZ$8*IF(AND($A50=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B50=\"Small business\",AZ$11,IF($B50=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",AZ$12,IF($D50=\"Small business medium rebalancing\",AZ$14,1)))*IF($C50=\"Resi discount\",1+AZ$10,1)))","v":11.24547960600079},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BA49*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A50=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B50=\"Small business\",BA$11,IF($B50=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BA$12,IF($D50=\"Small business medium rebalancing\",BA$14,1)))*IF($C50=\"Resi discount\",1+BA$10,1),AZ50*BA$8*IF(AND($A50=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B50=\"Small business\",BA$11,IF($B50=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BA$12,IF($D50=\"Small business medium rebalancing\",BA$14,1)))*IF($C50=\"Resi discount\",1+BA$10,1)))","v":11.555852955126904},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BB49*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A50=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B50=\"Small business\",BB$11,IF($B50=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BB$12,IF($D50=\"Small business medium rebalancing\",BB$14,1)))*IF($C50=\"Resi discount\",1+BB$10,1),BA50*BB$8*IF(AND($A50=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B50=\"Small business\",BB$11,IF($B50=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BB$12,IF($D50=\"Small business medium rebalancing\",BB$14,1)))*IF($C50=\"Resi discount\",1+BB$10,1)))","v":11.894447990879661},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BC49*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A50=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B50=\"Small business\",BC$11,IF($B50=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BC$12,IF($D50=\"Small business medium rebalancing\",BC$14,1)))*IF($C50=\"Resi discount\",1+BC$10,1),BB50*BC$8*IF(AND($A50=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B50=\"Small business\",BC$11,IF($B50=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BC$12,IF($D50=\"Small business medium rebalancing\",BC$14,1)))*IF($C50=\"Resi discount\",1+BC$10,1)))","v":12.14447663903689},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BD49*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A50=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B50=\"Small business\",BD$11,IF($B50=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BD$12,IF($D50=\"Small business medium rebalancing\",BD$14,1)))*IF($C50=\"Resi discount\",1+BD$10,1),BC50*BD$8*IF(AND($A50=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B50=\"Small business\",BD$11,IF($B50=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BD$12,IF($D50=\"Small business medium rebalancing\",BD$14,1)))*IF($C50=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BE49*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A50=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B50=\"Small business\",BE$11,IF($B50=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BE$12,IF($D50=\"Small business medium rebalancing\",BE$14,1)))*IF($C50=\"Resi discount\",1+BE$10,1),BD50*BE$8*IF(AND($A50=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B50=\"Small business\",BE$11,IF($B50=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BE$12,IF($D50=\"Small business medium rebalancing\",BE$14,1)))*IF($C50=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BF49*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A50=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B50=\"Small business\",BF$11,IF($B50=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BF$12,IF($D50=\"Small business medium rebalancing\",BF$14,1)))*IF($C50=\"Resi discount\",1+BF$10,1),BE50*BF$8*IF(AND($A50=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B50=\"Small business\",BF$11,IF($B50=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BF$12,IF($D50=\"Small business medium rebalancing\",BF$14,1)))*IF($C50=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BG49*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A50=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B50=\"Small business\",BG$11,IF($B50=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BG$12,IF($D50=\"Small business medium rebalancing\",BG$14,1)))*IF($C50=\"Resi discount\",1+BG$10,1),BF50*BG$8*IF(AND($A50=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B50=\"Small business\",BG$11,IF($B50=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BG$12,IF($D50=\"Small business medium rebalancing\",BG$14,1)))*IF($C50=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BH49*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A50=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B50=\"Small business\",BH$11,IF($B50=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BH$12,IF($D50=\"Small business medium rebalancing\",BH$14,1)))*IF($C50=\"Resi discount\",1+BH$10,1),BG50*BH$8*IF(AND($A50=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B50=\"Small business\",BH$11,IF($B50=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BH$12,IF($D50=\"Small business medium rebalancing\",BH$14,1)))*IF($C50=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BI49*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A50=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B50=\"Small business\",BI$11,IF($B50=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BI$12,IF($D50=\"Small business medium rebalancing\",BI$14,1)))*IF($C50=\"Resi discount\",1+BI$10,1),BH50*BI$8*IF(AND($A50=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B50=\"Small business\",BI$11,IF($B50=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BI$12,IF($D50=\"Small business medium rebalancing\",BI$14,1)))*IF($C50=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BJ49*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A50=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B50=\"Small business\",BJ$11,IF($B50=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BJ$12,IF($D50=\"Small business medium rebalancing\",BJ$14,1)))*IF($C50=\"Resi discount\",1+BJ$10,1),BI50*BJ$8*IF(AND($A50=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B50=\"Small business\",BJ$11,IF($B50=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BJ$12,IF($D50=\"Small business medium rebalancing\",BJ$14,1)))*IF($C50=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BK49*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A50=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B50=\"Small business\",BK$11,IF($B50=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BK$12,IF($D50=\"Small business medium rebalancing\",BK$14,1)))*IF($C50=\"Resi discount\",1+BK$10,1),BJ50*BK$8*IF(AND($A50=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B50=\"Small business\",BK$11,IF($B50=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BK$12,IF($D50=\"Small business medium rebalancing\",BK$14,1)))*IF($C50=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BL49*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A50=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B50=\"Small business\",BL$11,IF($B50=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BL$12,IF($D50=\"Small business medium rebalancing\",BL$14,1)))*IF($C50=\"Resi discount\",1+BL$10,1),BK50*BL$8*IF(AND($A50=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B50=\"Small business\",BL$11,IF($B50=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BL$12,IF($D50=\"Small business medium rebalancing\",BL$14,1)))*IF($C50=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BM49*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A50=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B50=\"Small business\",BM$11,IF($B50=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BM$12,IF($D50=\"Small business medium rebalancing\",BM$14,1)))*IF($C50=\"Resi discount\",1+BM$10,1),BL50*BM$8*IF(AND($A50=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B50=\"Small business\",BM$11,IF($B50=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BM$12,IF($D50=\"Small business medium rebalancing\",BM$14,1)))*IF($C50=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BN49*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A50=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B50=\"Small business\",BN$11,IF($B50=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BN$12,IF($D50=\"Small business medium rebalancing\",BN$14,1)))*IF($C50=\"Resi discount\",1+BN$10,1),BM50*BN$8*IF(AND($A50=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B50=\"Small business\",BN$11,IF($B50=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BN$12,IF($D50=\"Small business medium rebalancing\",BN$14,1)))*IF($C50=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BO49*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A50=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B50=\"Small business\",BO$11,IF($B50=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BO$12,IF($D50=\"Small business medium rebalancing\",BO$14,1)))*IF($C50=\"Resi discount\",1+BO$10,1),BN50*BO$8*IF(AND($A50=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B50=\"Small business\",BO$11,IF($B50=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BO$12,IF($D50=\"Small business medium rebalancing\",BO$14,1)))*IF($C50=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BP49*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A50=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B50=\"Small business\",BP$11,IF($B50=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BP$12,IF($D50=\"Small business medium rebalancing\",BP$14,1)))*IF($C50=\"Resi discount\",1+BP$10,1),BO50*BP$8*IF(AND($A50=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B50=\"Small business\",BP$11,IF($B50=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BP$12,IF($D50=\"Small business medium rebalancing\",BP$14,1)))*IF($C50=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BQ49*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A50=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B50=\"Small business\",BQ$11,IF($B50=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BQ$12,IF($D50=\"Small business medium rebalancing\",BQ$14,1)))*IF($C50=\"Resi discount\",1+BQ$10,1),BP50*BQ$8*IF(AND($A50=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B50=\"Small business\",BQ$11,IF($B50=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BQ$12,IF($D50=\"Small business medium rebalancing\",BQ$14,1)))*IF($C50=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BR49*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A50=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B50=\"Small business\",BR$11,IF($B50=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BR$12,IF($D50=\"Small business medium rebalancing\",BR$14,1)))*IF($C50=\"Resi discount\",1+BR$10,1),BQ50*BR$8*IF(AND($A50=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B50=\"Small business\",BR$11,IF($B50=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BR$12,IF($D50=\"Small business medium rebalancing\",BR$14,1)))*IF($C50=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BS49*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A50=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B50=\"Small business\",BS$11,IF($B50=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BS$12,IF($D50=\"Small business medium rebalancing\",BS$14,1)))*IF($C50=\"Resi discount\",1+BS$10,1),BR50*BS$8*IF(AND($A50=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B50=\"Small business\",BS$11,IF($B50=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BS$12,IF($D50=\"Small business medium rebalancing\",BS$14,1)))*IF($C50=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BT49*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A50=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B50=\"Small business\",BT$11,IF($B50=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BT$12,IF($D50=\"Small business medium rebalancing\",BT$14,1)))*IF($C50=\"Resi discount\",1+BT$10,1),BS50*BT$8*IF(AND($A50=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B50=\"Small business\",BT$11,IF($B50=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BT$12,IF($D50=\"Small business medium rebalancing\",BT$14,1)))*IF($C50=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BU49*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A50=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B50=\"Small business\",BU$11,IF($B50=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BU$12,IF($D50=\"Small business medium rebalancing\",BU$14,1)))*IF($C50=\"Resi discount\",1+BU$10,1),BT50*BU$8*IF(AND($A50=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B50=\"Small business\",BU$11,IF($B50=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BU$12,IF($D50=\"Small business medium rebalancing\",BU$14,1)))*IF($C50=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BV49*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A50=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B50=\"Small business\",BV$11,IF($B50=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BV$12,IF($D50=\"Small business medium rebalancing\",BV$14,1)))*IF($C50=\"Resi discount\",1+BV$10,1),BU50*BV$8*IF(AND($A50=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B50=\"Small business\",BV$11,IF($B50=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BV$12,IF($D50=\"Small business medium rebalancing\",BV$14,1)))*IF($C50=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BW49*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A50=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B50=\"Small business\",BW$11,IF($B50=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BW$12,IF($D50=\"Small business medium rebalancing\",BW$14,1)))*IF($C50=\"Resi discount\",1+BW$10,1),BV50*BW$8*IF(AND($A50=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B50=\"Small business\",BW$11,IF($B50=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BW$12,IF($D50=\"Small business medium rebalancing\",BW$14,1)))*IF($C50=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BX49*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A50=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B50=\"Small business\",BX$11,IF($B50=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BX$12,IF($D50=\"Small business medium rebalancing\",BX$14,1)))*IF($C50=\"Resi discount\",1+BX$10,1),BW50*BX$8*IF(AND($A50=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B50=\"Small business\",BX$11,IF($B50=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BX$12,IF($D50=\"Small business medium rebalancing\",BX$14,1)))*IF($C50=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BY49*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A50=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B50=\"Small business\",BY$11,IF($B50=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BY$12,IF($D50=\"Small business medium rebalancing\",BY$14,1)))*IF($C50=\"Resi discount\",1+BY$10,1),BX50*BY$8*IF(AND($A50=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B50=\"Small business\",BY$11,IF($B50=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BY$12,IF($D50=\"Small business medium rebalancing\",BY$14,1)))*IF($C50=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),BZ49*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A50=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B50=\"Small business\",BZ$11,IF($B50=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BZ$12,IF($D50=\"Small business medium rebalancing\",BZ$14,1)))*IF($C50=\"Resi discount\",1+BZ$10,1),BY50*BZ$8*IF(AND($A50=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B50=\"Small business\",BZ$11,IF($B50=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",BZ$12,IF($D50=\"Small business medium rebalancing\",BZ$14,1)))*IF($C50=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CA49*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A50=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B50=\"Small business\",CA$11,IF($B50=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CA$12,IF($D50=\"Small business medium rebalancing\",CA$14,1)))*IF($C50=\"Resi discount\",1+CA$10,1),BZ50*CA$8*IF(AND($A50=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B50=\"Small business\",CA$11,IF($B50=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CA$12,IF($D50=\"Small business medium rebalancing\",CA$14,1)))*IF($C50=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CB49*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A50=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B50=\"Small business\",CB$11,IF($B50=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CB$12,IF($D50=\"Small business medium rebalancing\",CB$14,1)))*IF($C50=\"Resi discount\",1+CB$10,1),CA50*CB$8*IF(AND($A50=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B50=\"Small business\",CB$11,IF($B50=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CB$12,IF($D50=\"Small business medium rebalancing\",CB$14,1)))*IF($C50=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CC49*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A50=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B50=\"Small business\",CC$11,IF($B50=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CC$12,IF($D50=\"Small business medium rebalancing\",CC$14,1)))*IF($C50=\"Resi discount\",1+CC$10,1),CB50*CC$8*IF(AND($A50=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B50=\"Small business\",CC$11,IF($B50=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CC$12,IF($D50=\"Small business medium rebalancing\",CC$14,1)))*IF($C50=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CD49*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A50=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B50=\"Small business\",CD$11,IF($B50=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CD$12,IF($D50=\"Small business medium rebalancing\",CD$14,1)))*IF($C50=\"Resi discount\",1+CD$10,1),CC50*CD$8*IF(AND($A50=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B50=\"Small business\",CD$11,IF($B50=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CD$12,IF($D50=\"Small business medium rebalancing\",CD$14,1)))*IF($C50=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CE49*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A50=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B50=\"Small business\",CE$11,IF($B50=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CE$12,IF($D50=\"Small business medium rebalancing\",CE$14,1)))*IF($C50=\"Resi discount\",1+CE$10,1),CD50*CE$8*IF(AND($A50=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B50=\"Small business\",CE$11,IF($B50=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CE$12,IF($D50=\"Small business medium rebalancing\",CE$14,1)))*IF($C50=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CF49*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A50=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B50=\"Small business\",CF$11,IF($B50=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CF$12,IF($D50=\"Small business medium rebalancing\",CF$14,1)))*IF($C50=\"Resi discount\",1+CF$10,1),CE50*CF$8*IF(AND($A50=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B50=\"Small business\",CF$11,IF($B50=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CF$12,IF($D50=\"Small business medium rebalancing\",CF$14,1)))*IF($C50=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CG49*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A50=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B50=\"Small business\",CG$11,IF($B50=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CG$12,IF($D50=\"Small business medium rebalancing\",CG$14,1)))*IF($C50=\"Resi discount\",1+CG$10,1),CF50*CG$8*IF(AND($A50=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B50=\"Small business\",CG$11,IF($B50=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CG$12,IF($D50=\"Small business medium rebalancing\",CG$14,1)))*IF($C50=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CH49*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A50=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B50=\"Small business\",CH$11,IF($B50=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CH$12,IF($D50=\"Small business medium rebalancing\",CH$14,1)))*IF($C50=\"Resi discount\",1+CH$10,1),CG50*CH$8*IF(AND($A50=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B50=\"Small business\",CH$11,IF($B50=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CH$12,IF($D50=\"Small business medium rebalancing\",CH$14,1)))*IF($C50=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CI49*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A50=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B50=\"Small business\",CI$11,IF($B50=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CI$12,IF($D50=\"Small business medium rebalancing\",CI$14,1)))*IF($C50=\"Resi discount\",1+CI$10,1),CH50*CI$8*IF(AND($A50=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B50=\"Small business\",CI$11,IF($B50=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CI$12,IF($D50=\"Small business medium rebalancing\",CI$14,1)))*IF($C50=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CJ49*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A50=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B50=\"Small business\",CJ$11,IF($B50=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CJ$12,IF($D50=\"Small business medium rebalancing\",CJ$14,1)))*IF($C50=\"Resi discount\",1+CJ$10,1),CI50*CJ$8*IF(AND($A50=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B50=\"Small business\",CJ$11,IF($B50=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CJ$12,IF($D50=\"Small business medium rebalancing\",CJ$14,1)))*IF($C50=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CK49*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A50=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B50=\"Small business\",CK$11,IF($B50=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CK$12,IF($D50=\"Small business medium rebalancing\",CK$14,1)))*IF($C50=\"Resi discount\",1+CK$10,1),CJ50*CK$8*IF(AND($A50=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B50=\"Small business\",CK$11,IF($B50=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CK$12,IF($D50=\"Small business medium rebalancing\",CK$14,1)))*IF($C50=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CL49*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A50=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B50=\"Small business\",CL$11,IF($B50=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CL$12,IF($D50=\"Small business medium rebalancing\",CL$14,1)))*IF($C50=\"Resi discount\",1+CL$10,1),CK50*CL$8*IF(AND($A50=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B50=\"Small business\",CL$11,IF($B50=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CL$12,IF($D50=\"Small business medium rebalancing\",CL$14,1)))*IF($C50=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CM49*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A50=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B50=\"Small business\",CM$11,IF($B50=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CM$12,IF($D50=\"Small business medium rebalancing\",CM$14,1)))*IF($C50=\"Resi discount\",1+CM$10,1),CL50*CM$8*IF(AND($A50=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B50=\"Small business\",CM$11,IF($B50=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CM$12,IF($D50=\"Small business medium rebalancing\",CM$14,1)))*IF($C50=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CN49*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A50=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B50=\"Small business\",CN$11,IF($B50=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CN$12,IF($D50=\"Small business medium rebalancing\",CN$14,1)))*IF($C50=\"Resi discount\",1+CN$10,1),CM50*CN$8*IF(AND($A50=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B50=\"Small business\",CN$11,IF($B50=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CN$12,IF($D50=\"Small business medium rebalancing\",CN$14,1)))*IF($C50=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CO49*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A50=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B50=\"Small business\",CO$11,IF($B50=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CO$12,IF($D50=\"Small business medium rebalancing\",CO$14,1)))*IF($C50=\"Resi discount\",1+CO$10,1),CN50*CO$8*IF(AND($A50=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B50=\"Small business\",CO$11,IF($B50=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CO$12,IF($D50=\"Small business medium rebalancing\",CO$14,1)))*IF($C50=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CP49*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A50=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B50=\"Small business\",CP$11,IF($B50=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CP$12,IF($D50=\"Small business medium rebalancing\",CP$14,1)))*IF($C50=\"Resi discount\",1+CP$10,1),CO50*CP$8*IF(AND($A50=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B50=\"Small business\",CP$11,IF($B50=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CP$12,IF($D50=\"Small business medium rebalancing\",CP$14,1)))*IF($C50=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E50=\"NAT56\",$E50=\"NAT75\")),CQ49*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E50,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A50=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B50=\"Small business\",CQ$11,IF($B50=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CQ$12,IF($D50=\"Small business medium rebalancing\",CQ$14,1)))*IF($C50=\"Resi discount\",1+CQ$10,1),CP50*CQ$8*IF(AND($A50=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B50=\"Small business\",CQ$11,IF($B50=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D50=\"Small business rebalancing\",CQ$12,IF($D50=\"Small business medium rebalancing\",CQ$14,1)))*IF($C50=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$39","v":"NEE55"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),F50*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A51=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B51=\"Small business\",F$11,IF($B51=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",F$12,IF($D51=\"Small business medium rebalancing\",F$14,1)))*IF($C51=\"Resi discount\",1+F$10,1),E51*F$8*IF(AND($A51=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B51=\"Small business\",F$11,IF($B51=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",F$12,IF($D51=\"Small business medium rebalancing\",F$14,1)))*IF($C51=\"Resi discount\",1+F$10,1)))","v":145.4343849059415},{"$f":"IF(AND(G$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),G50*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A51=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B51=\"Small business\",G$11,IF($B51=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",G$12,IF($D51=\"Small business medium rebalancing\",G$14,1)))*IF($C51=\"Resi discount\",1+G$10,1),F51*G$8*IF(AND($A51=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B51=\"Small business\",G$11,IF($B51=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",G$12,IF($D51=\"Small business medium rebalancing\",G$14,1)))*IF($C51=\"Resi discount\",1+G$10,1)))","v":149.25424435320122},{"$f":"IF(AND(H$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),H50*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A51=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B51=\"Small business\",H$11,IF($B51=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",H$12,IF($D51=\"Small business medium rebalancing\",H$14,1)))*IF($C51=\"Resi discount\",1+H$10,1),G51*H$8*IF(AND($A51=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B51=\"Small business\",H$11,IF($B51=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",H$12,IF($D51=\"Small business medium rebalancing\",H$14,1)))*IF($C51=\"Resi discount\",1+H$10,1)))","v":153.3736364391084},{"$f":"IF(AND(I$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),I50*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A51=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B51=\"Small business\",I$11,IF($B51=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",I$12,IF($D51=\"Small business medium rebalancing\",I$14,1)))*IF($C51=\"Resi discount\",1+I$10,1),H51*I$8*IF(AND($A51=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B51=\"Small business\",I$11,IF($B51=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",I$12,IF($D51=\"Small business medium rebalancing\",I$14,1)))*IF($C51=\"Resi discount\",1+I$10,1)))","v":157.8675973881866},{"$f":"IF(AND(J$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),J50*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A51=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B51=\"Small business\",J$11,IF($B51=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",J$12,IF($D51=\"Small business medium rebalancing\",J$14,1)))*IF($C51=\"Resi discount\",1+J$10,1),I51*J$8*IF(AND($A51=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B51=\"Small business\",J$11,IF($B51=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",J$12,IF($D51=\"Small business medium rebalancing\",J$14,1)))*IF($C51=\"Resi discount\",1+J$10,1)))","v":161.18607185569141},{"$f":"IF(AND(K$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),K50*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A51=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B51=\"Small business\",K$11,IF($B51=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",K$12,IF($D51=\"Small business medium rebalancing\",K$14,1)))*IF($C51=\"Resi discount\",1+K$10,1),J51*K$8*IF(AND($A51=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B51=\"Small business\",K$11,IF($B51=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",K$12,IF($D51=\"Small business medium rebalancing\",K$14,1)))*IF($C51=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),L50*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A51=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B51=\"Small business\",L$11,IF($B51=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",L$12,IF($D51=\"Small business medium rebalancing\",L$14,1)))*IF($C51=\"Resi discount\",1+L$10,1),K51*L$8*IF(AND($A51=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B51=\"Small business\",L$11,IF($B51=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",L$12,IF($D51=\"Small business medium rebalancing\",L$14,1)))*IF($C51=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),M50*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A51=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B51=\"Small business\",M$11,IF($B51=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",M$12,IF($D51=\"Small business medium rebalancing\",M$14,1)))*IF($C51=\"Resi discount\",1+M$10,1),L51*M$8*IF(AND($A51=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B51=\"Small business\",M$11,IF($B51=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",M$12,IF($D51=\"Small business medium rebalancing\",M$14,1)))*IF($C51=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),N50*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A51=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B51=\"Small business\",N$11,IF($B51=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",N$12,IF($D51=\"Small business medium rebalancing\",N$14,1)))*IF($C51=\"Resi discount\",1+N$10,1),M51*N$8*IF(AND($A51=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B51=\"Small business\",N$11,IF($B51=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",N$12,IF($D51=\"Small business medium rebalancing\",N$14,1)))*IF($C51=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),O50*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A51=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B51=\"Small business\",O$11,IF($B51=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",O$12,IF($D51=\"Small business medium rebalancing\",O$14,1)))*IF($C51=\"Resi discount\",1+O$10,1),N51*O$8*IF(AND($A51=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B51=\"Small business\",O$11,IF($B51=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",O$12,IF($D51=\"Small business medium rebalancing\",O$14,1)))*IF($C51=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),P50*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A51=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B51=\"Small business\",P$11,IF($B51=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",P$12,IF($D51=\"Small business medium rebalancing\",P$14,1)))*IF($C51=\"Resi discount\",1+P$10,1),O51*P$8*IF(AND($A51=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B51=\"Small business\",P$11,IF($B51=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",P$12,IF($D51=\"Small business medium rebalancing\",P$14,1)))*IF($C51=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),Q50*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A51=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B51=\"Small business\",Q$11,IF($B51=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",Q$12,IF($D51=\"Small business medium rebalancing\",Q$14,1)))*IF($C51=\"Resi discount\",1+Q$10,1),P51*Q$8*IF(AND($A51=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B51=\"Small business\",Q$11,IF($B51=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",Q$12,IF($D51=\"Small business medium rebalancing\",Q$14,1)))*IF($C51=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),R50*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A51=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B51=\"Small business\",R$11,IF($B51=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",R$12,IF($D51=\"Small business medium rebalancing\",R$14,1)))*IF($C51=\"Resi discount\",1+R$10,1),Q51*R$8*IF(AND($A51=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B51=\"Small business\",R$11,IF($B51=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",R$12,IF($D51=\"Small business medium rebalancing\",R$14,1)))*IF($C51=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),S50*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A51=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B51=\"Small business\",S$11,IF($B51=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",S$12,IF($D51=\"Small business medium rebalancing\",S$14,1)))*IF($C51=\"Resi discount\",1+S$10,1),R51*S$8*IF(AND($A51=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B51=\"Small business\",S$11,IF($B51=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",S$12,IF($D51=\"Small business medium rebalancing\",S$14,1)))*IF($C51=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),T50*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A51=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B51=\"Small business\",T$11,IF($B51=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",T$12,IF($D51=\"Small business medium rebalancing\",T$14,1)))*IF($C51=\"Resi discount\",1+T$10,1),S51*T$8*IF(AND($A51=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B51=\"Small business\",T$11,IF($B51=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",T$12,IF($D51=\"Small business medium rebalancing\",T$14,1)))*IF($C51=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),U50*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A51=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B51=\"Small business\",U$11,IF($B51=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",U$12,IF($D51=\"Small business medium rebalancing\",U$14,1)))*IF($C51=\"Resi discount\",1+U$10,1),T51*U$8*IF(AND($A51=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B51=\"Small business\",U$11,IF($B51=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",U$12,IF($D51=\"Small business medium rebalancing\",U$14,1)))*IF($C51=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),V50*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A51=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B51=\"Small business\",V$11,IF($B51=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",V$12,IF($D51=\"Small business medium rebalancing\",V$14,1)))*IF($C51=\"Resi discount\",1+V$10,1),U51*V$8*IF(AND($A51=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B51=\"Small business\",V$11,IF($B51=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",V$12,IF($D51=\"Small business medium rebalancing\",V$14,1)))*IF($C51=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),W50*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A51=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B51=\"Small business\",W$11,IF($B51=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",W$12,IF($D51=\"Small business medium rebalancing\",W$14,1)))*IF($C51=\"Resi discount\",1+W$10,1),V51*W$8*IF(AND($A51=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B51=\"Small business\",W$11,IF($B51=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",W$12,IF($D51=\"Small business medium rebalancing\",W$14,1)))*IF($C51=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),X50*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A51=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B51=\"Small business\",X$11,IF($B51=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",X$12,IF($D51=\"Small business medium rebalancing\",X$14,1)))*IF($C51=\"Resi discount\",1+X$10,1),W51*X$8*IF(AND($A51=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B51=\"Small business\",X$11,IF($B51=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",X$12,IF($D51=\"Small business medium rebalancing\",X$14,1)))*IF($C51=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),Y50*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A51=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B51=\"Small business\",Y$11,IF($B51=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",Y$12,IF($D51=\"Small business medium rebalancing\",Y$14,1)))*IF($C51=\"Resi discount\",1+Y$10,1),X51*Y$8*IF(AND($A51=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B51=\"Small business\",Y$11,IF($B51=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",Y$12,IF($D51=\"Small business medium rebalancing\",Y$14,1)))*IF($C51=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),Z50*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A51=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B51=\"Small business\",Z$11,IF($B51=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",Z$12,IF($D51=\"Small business medium rebalancing\",Z$14,1)))*IF($C51=\"Resi discount\",1+Z$10,1),Y51*Z$8*IF(AND($A51=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B51=\"Small business\",Z$11,IF($B51=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",Z$12,IF($D51=\"Small business medium rebalancing\",Z$14,1)))*IF($C51=\"Resi discount\",1+Z$10,1)))","v":18.739205502734357},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AA50*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A51=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B51=\"Small business\",AA$11,IF($B51=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AA$12,IF($D51=\"Small business medium rebalancing\",AA$14,1)))*IF($C51=\"Resi discount\",1+AA$10,1),Z51*AA$8*IF(AND($A51=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B51=\"Small business\",AA$11,IF($B51=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AA$12,IF($D51=\"Small business medium rebalancing\",AA$14,1)))*IF($C51=\"Resi discount\",1+AA$10,1)))","v":19.231393998735875},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AB50*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A51=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B51=\"Small business\",AB$11,IF($B51=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AB$12,IF($D51=\"Small business medium rebalancing\",AB$14,1)))*IF($C51=\"Resi discount\",1+AB$10,1),AA51*AB$8*IF(AND($A51=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B51=\"Small business\",AB$11,IF($B51=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AB$12,IF($D51=\"Small business medium rebalancing\",AB$14,1)))*IF($C51=\"Resi discount\",1+AB$10,1)))","v":19.762177244349193},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AC50*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A51=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B51=\"Small business\",AC$11,IF($B51=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AC$12,IF($D51=\"Small business medium rebalancing\",AC$14,1)))*IF($C51=\"Resi discount\",1+AC$10,1),AB51*AC$8*IF(AND($A51=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B51=\"Small business\",AC$11,IF($B51=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AC$12,IF($D51=\"Small business medium rebalancing\",AC$14,1)))*IF($C51=\"Resi discount\",1+AC$10,1)))","v":20.34122364936891},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AD50*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A51=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B51=\"Small business\",AD$11,IF($B51=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AD$12,IF($D51=\"Small business medium rebalancing\",AD$14,1)))*IF($C51=\"Resi discount\",1+AD$10,1),AC51*AD$8*IF(AND($A51=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B51=\"Small business\",AD$11,IF($B51=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AD$12,IF($D51=\"Small business medium rebalancing\",AD$14,1)))*IF($C51=\"Resi discount\",1+AD$10,1)))","v":20.768808742415288},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AE50*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A51=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B51=\"Small business\",AE$11,IF($B51=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AE$12,IF($D51=\"Small business medium rebalancing\",AE$14,1)))*IF($C51=\"Resi discount\",1+AE$10,1),AD51*AE$8*IF(AND($A51=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B51=\"Small business\",AE$11,IF($B51=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AE$12,IF($D51=\"Small business medium rebalancing\",AE$14,1)))*IF($C51=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AF50*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A51=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B51=\"Small business\",AF$11,IF($B51=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AF$12,IF($D51=\"Small business medium rebalancing\",AF$14,1)))*IF($C51=\"Resi discount\",1+AF$10,1),AE51*AF$8*IF(AND($A51=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B51=\"Small business\",AF$11,IF($B51=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AF$12,IF($D51=\"Small business medium rebalancing\",AF$14,1)))*IF($C51=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AG50*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A51=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B51=\"Small business\",AG$11,IF($B51=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AG$12,IF($D51=\"Small business medium rebalancing\",AG$14,1)))*IF($C51=\"Resi discount\",1+AG$10,1),AF51*AG$8*IF(AND($A51=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B51=\"Small business\",AG$11,IF($B51=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AG$12,IF($D51=\"Small business medium rebalancing\",AG$14,1)))*IF($C51=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AH50*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A51=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B51=\"Small business\",AH$11,IF($B51=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AH$12,IF($D51=\"Small business medium rebalancing\",AH$14,1)))*IF($C51=\"Resi discount\",1+AH$10,1),AG51*AH$8*IF(AND($A51=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B51=\"Small business\",AH$11,IF($B51=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AH$12,IF($D51=\"Small business medium rebalancing\",AH$14,1)))*IF($C51=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AI50*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A51=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B51=\"Small business\",AI$11,IF($B51=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AI$12,IF($D51=\"Small business medium rebalancing\",AI$14,1)))*IF($C51=\"Resi discount\",1+AI$10,1),AH51*AI$8*IF(AND($A51=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B51=\"Small business\",AI$11,IF($B51=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AI$12,IF($D51=\"Small business medium rebalancing\",AI$14,1)))*IF($C51=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AJ50*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A51=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B51=\"Small business\",AJ$11,IF($B51=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AJ$12,IF($D51=\"Small business medium rebalancing\",AJ$14,1)))*IF($C51=\"Resi discount\",1+AJ$10,1),AI51*AJ$8*IF(AND($A51=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B51=\"Small business\",AJ$11,IF($B51=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AJ$12,IF($D51=\"Small business medium rebalancing\",AJ$14,1)))*IF($C51=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AK50*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A51=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B51=\"Small business\",AK$11,IF($B51=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AK$12,IF($D51=\"Small business medium rebalancing\",AK$14,1)))*IF($C51=\"Resi discount\",1+AK$10,1),AJ51*AK$8*IF(AND($A51=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B51=\"Small business\",AK$11,IF($B51=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AK$12,IF($D51=\"Small business medium rebalancing\",AK$14,1)))*IF($C51=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AL50*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A51=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B51=\"Small business\",AL$11,IF($B51=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AL$12,IF($D51=\"Small business medium rebalancing\",AL$14,1)))*IF($C51=\"Resi discount\",1+AL$10,1),AK51*AL$8*IF(AND($A51=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B51=\"Small business\",AL$11,IF($B51=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AL$12,IF($D51=\"Small business medium rebalancing\",AL$14,1)))*IF($C51=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AM50*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A51=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B51=\"Small business\",AM$11,IF($B51=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AM$12,IF($D51=\"Small business medium rebalancing\",AM$14,1)))*IF($C51=\"Resi discount\",1+AM$10,1),AL51*AM$8*IF(AND($A51=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B51=\"Small business\",AM$11,IF($B51=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AM$12,IF($D51=\"Small business medium rebalancing\",AM$14,1)))*IF($C51=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AN50*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A51=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B51=\"Small business\",AN$11,IF($B51=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AN$12,IF($D51=\"Small business medium rebalancing\",AN$14,1)))*IF($C51=\"Resi discount\",1+AN$10,1),AM51*AN$8*IF(AND($A51=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B51=\"Small business\",AN$11,IF($B51=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AN$12,IF($D51=\"Small business medium rebalancing\",AN$14,1)))*IF($C51=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AO50*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A51=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B51=\"Small business\",AO$11,IF($B51=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AO$12,IF($D51=\"Small business medium rebalancing\",AO$14,1)))*IF($C51=\"Resi discount\",1+AO$10,1),AN51*AO$8*IF(AND($A51=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B51=\"Small business\",AO$11,IF($B51=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AO$12,IF($D51=\"Small business medium rebalancing\",AO$14,1)))*IF($C51=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AP50*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A51=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B51=\"Small business\",AP$11,IF($B51=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AP$12,IF($D51=\"Small business medium rebalancing\",AP$14,1)))*IF($C51=\"Resi discount\",1+AP$10,1),AO51*AP$8*IF(AND($A51=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B51=\"Small business\",AP$11,IF($B51=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AP$12,IF($D51=\"Small business medium rebalancing\",AP$14,1)))*IF($C51=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AQ50*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A51=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B51=\"Small business\",AQ$11,IF($B51=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AQ$12,IF($D51=\"Small business medium rebalancing\",AQ$14,1)))*IF($C51=\"Resi discount\",1+AQ$10,1),AP51*AQ$8*IF(AND($A51=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B51=\"Small business\",AQ$11,IF($B51=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AQ$12,IF($D51=\"Small business medium rebalancing\",AQ$14,1)))*IF($C51=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AR50*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A51=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B51=\"Small business\",AR$11,IF($B51=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AR$12,IF($D51=\"Small business medium rebalancing\",AR$14,1)))*IF($C51=\"Resi discount\",1+AR$10,1),AQ51*AR$8*IF(AND($A51=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B51=\"Small business\",AR$11,IF($B51=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AR$12,IF($D51=\"Small business medium rebalancing\",AR$14,1)))*IF($C51=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AS50*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A51=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B51=\"Small business\",AS$11,IF($B51=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AS$12,IF($D51=\"Small business medium rebalancing\",AS$14,1)))*IF($C51=\"Resi discount\",1+AS$10,1),AR51*AS$8*IF(AND($A51=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B51=\"Small business\",AS$11,IF($B51=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AS$12,IF($D51=\"Small business medium rebalancing\",AS$14,1)))*IF($C51=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AT50*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A51=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B51=\"Small business\",AT$11,IF($B51=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AT$12,IF($D51=\"Small business medium rebalancing\",AT$14,1)))*IF($C51=\"Resi discount\",1+AT$10,1),AS51*AT$8*IF(AND($A51=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B51=\"Small business\",AT$11,IF($B51=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AT$12,IF($D51=\"Small business medium rebalancing\",AT$14,1)))*IF($C51=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AU50*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A51=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B51=\"Small business\",AU$11,IF($B51=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AU$12,IF($D51=\"Small business medium rebalancing\",AU$14,1)))*IF($C51=\"Resi discount\",1+AU$10,1),AT51*AU$8*IF(AND($A51=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B51=\"Small business\",AU$11,IF($B51=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AU$12,IF($D51=\"Small business medium rebalancing\",AU$14,1)))*IF($C51=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AV50*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A51=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B51=\"Small business\",AV$11,IF($B51=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AV$12,IF($D51=\"Small business medium rebalancing\",AV$14,1)))*IF($C51=\"Resi discount\",1+AV$10,1),AU51*AV$8*IF(AND($A51=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B51=\"Small business\",AV$11,IF($B51=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AV$12,IF($D51=\"Small business medium rebalancing\",AV$14,1)))*IF($C51=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AW50*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A51=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B51=\"Small business\",AW$11,IF($B51=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AW$12,IF($D51=\"Small business medium rebalancing\",AW$14,1)))*IF($C51=\"Resi discount\",1+AW$10,1),AV51*AW$8*IF(AND($A51=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B51=\"Small business\",AW$11,IF($B51=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AW$12,IF($D51=\"Small business medium rebalancing\",AW$14,1)))*IF($C51=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AX50*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A51=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B51=\"Small business\",AX$11,IF($B51=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AX$12,IF($D51=\"Small business medium rebalancing\",AX$14,1)))*IF($C51=\"Resi discount\",1+AX$10,1),AW51*AX$8*IF(AND($A51=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B51=\"Small business\",AX$11,IF($B51=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AX$12,IF($D51=\"Small business medium rebalancing\",AX$14,1)))*IF($C51=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AY50*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A51=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B51=\"Small business\",AY$11,IF($B51=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AY$12,IF($D51=\"Small business medium rebalancing\",AY$14,1)))*IF($C51=\"Resi discount\",1+AY$10,1),AX51*AY$8*IF(AND($A51=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B51=\"Small business\",AY$11,IF($B51=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AY$12,IF($D51=\"Small business medium rebalancing\",AY$14,1)))*IF($C51=\"Resi discount\",1+AY$10,1)))","v":5.2406675528815301},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),AZ50*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A51=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B51=\"Small business\",AZ$11,IF($B51=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AZ$12,IF($D51=\"Small business medium rebalancing\",AZ$14,1)))*IF($C51=\"Resi discount\",1+AZ$10,1),AY51*AZ$8*IF(AND($A51=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B51=\"Small business\",AZ$11,IF($B51=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",AZ$12,IF($D51=\"Small business medium rebalancing\",AZ$14,1)))*IF($C51=\"Resi discount\",1+AZ$10,1)))","v":5.3783145988312819},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BA50*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A51=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B51=\"Small business\",BA$11,IF($B51=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BA$12,IF($D51=\"Small business medium rebalancing\",BA$14,1)))*IF($C51=\"Resi discount\",1+BA$10,1),AZ51*BA$8*IF(AND($A51=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B51=\"Small business\",BA$11,IF($B51=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BA$12,IF($D51=\"Small business medium rebalancing\",BA$14,1)))*IF($C51=\"Resi discount\",1+BA$10,1)))","v":5.5267551787957299},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BB50*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A51=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B51=\"Small business\",BB$11,IF($B51=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BB$12,IF($D51=\"Small business medium rebalancing\",BB$14,1)))*IF($C51=\"Resi discount\",1+BB$10,1),BA51*BB$8*IF(AND($A51=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B51=\"Small business\",BB$11,IF($B51=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BB$12,IF($D51=\"Small business medium rebalancing\",BB$14,1)))*IF($C51=\"Resi discount\",1+BB$10,1)))","v":5.6886931919071575},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BC50*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A51=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B51=\"Small business\",BC$11,IF($B51=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BC$12,IF($D51=\"Small business medium rebalancing\",BC$14,1)))*IF($C51=\"Resi discount\",1+BC$10,1),BB51*BC$8*IF(AND($A51=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B51=\"Small business\",BC$11,IF($B51=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BC$12,IF($D51=\"Small business medium rebalancing\",BC$14,1)))*IF($C51=\"Resi discount\",1+BC$10,1)))","v":5.8082730387100012},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BD50*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A51=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B51=\"Small business\",BD$11,IF($B51=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BD$12,IF($D51=\"Small business medium rebalancing\",BD$14,1)))*IF($C51=\"Resi discount\",1+BD$10,1),BC51*BD$8*IF(AND($A51=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B51=\"Small business\",BD$11,IF($B51=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BD$12,IF($D51=\"Small business medium rebalancing\",BD$14,1)))*IF($C51=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BE50*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A51=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B51=\"Small business\",BE$11,IF($B51=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BE$12,IF($D51=\"Small business medium rebalancing\",BE$14,1)))*IF($C51=\"Resi discount\",1+BE$10,1),BD51*BE$8*IF(AND($A51=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B51=\"Small business\",BE$11,IF($B51=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BE$12,IF($D51=\"Small business medium rebalancing\",BE$14,1)))*IF($C51=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BF50*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A51=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B51=\"Small business\",BF$11,IF($B51=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BF$12,IF($D51=\"Small business medium rebalancing\",BF$14,1)))*IF($C51=\"Resi discount\",1+BF$10,1),BE51*BF$8*IF(AND($A51=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B51=\"Small business\",BF$11,IF($B51=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BF$12,IF($D51=\"Small business medium rebalancing\",BF$14,1)))*IF($C51=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BG50*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A51=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B51=\"Small business\",BG$11,IF($B51=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BG$12,IF($D51=\"Small business medium rebalancing\",BG$14,1)))*IF($C51=\"Resi discount\",1+BG$10,1),BF51*BG$8*IF(AND($A51=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B51=\"Small business\",BG$11,IF($B51=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BG$12,IF($D51=\"Small business medium rebalancing\",BG$14,1)))*IF($C51=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BH50*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A51=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B51=\"Small business\",BH$11,IF($B51=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BH$12,IF($D51=\"Small business medium rebalancing\",BH$14,1)))*IF($C51=\"Resi discount\",1+BH$10,1),BG51*BH$8*IF(AND($A51=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B51=\"Small business\",BH$11,IF($B51=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BH$12,IF($D51=\"Small business medium rebalancing\",BH$14,1)))*IF($C51=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BI50*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A51=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B51=\"Small business\",BI$11,IF($B51=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BI$12,IF($D51=\"Small business medium rebalancing\",BI$14,1)))*IF($C51=\"Resi discount\",1+BI$10,1),BH51*BI$8*IF(AND($A51=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B51=\"Small business\",BI$11,IF($B51=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BI$12,IF($D51=\"Small business medium rebalancing\",BI$14,1)))*IF($C51=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BJ50*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A51=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B51=\"Small business\",BJ$11,IF($B51=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BJ$12,IF($D51=\"Small business medium rebalancing\",BJ$14,1)))*IF($C51=\"Resi discount\",1+BJ$10,1),BI51*BJ$8*IF(AND($A51=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B51=\"Small business\",BJ$11,IF($B51=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BJ$12,IF($D51=\"Small business medium rebalancing\",BJ$14,1)))*IF($C51=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BK50*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A51=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B51=\"Small business\",BK$11,IF($B51=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BK$12,IF($D51=\"Small business medium rebalancing\",BK$14,1)))*IF($C51=\"Resi discount\",1+BK$10,1),BJ51*BK$8*IF(AND($A51=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B51=\"Small business\",BK$11,IF($B51=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BK$12,IF($D51=\"Small business medium rebalancing\",BK$14,1)))*IF($C51=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BL50*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A51=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B51=\"Small business\",BL$11,IF($B51=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BL$12,IF($D51=\"Small business medium rebalancing\",BL$14,1)))*IF($C51=\"Resi discount\",1+BL$10,1),BK51*BL$8*IF(AND($A51=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B51=\"Small business\",BL$11,IF($B51=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BL$12,IF($D51=\"Small business medium rebalancing\",BL$14,1)))*IF($C51=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BM50*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A51=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B51=\"Small business\",BM$11,IF($B51=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BM$12,IF($D51=\"Small business medium rebalancing\",BM$14,1)))*IF($C51=\"Resi discount\",1+BM$10,1),BL51*BM$8*IF(AND($A51=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B51=\"Small business\",BM$11,IF($B51=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BM$12,IF($D51=\"Small business medium rebalancing\",BM$14,1)))*IF($C51=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BN50*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A51=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B51=\"Small business\",BN$11,IF($B51=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BN$12,IF($D51=\"Small business medium rebalancing\",BN$14,1)))*IF($C51=\"Resi discount\",1+BN$10,1),BM51*BN$8*IF(AND($A51=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B51=\"Small business\",BN$11,IF($B51=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BN$12,IF($D51=\"Small business medium rebalancing\",BN$14,1)))*IF($C51=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BO50*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A51=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B51=\"Small business\",BO$11,IF($B51=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BO$12,IF($D51=\"Small business medium rebalancing\",BO$14,1)))*IF($C51=\"Resi discount\",1+BO$10,1),BN51*BO$8*IF(AND($A51=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B51=\"Small business\",BO$11,IF($B51=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BO$12,IF($D51=\"Small business medium rebalancing\",BO$14,1)))*IF($C51=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BP50*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A51=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B51=\"Small business\",BP$11,IF($B51=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BP$12,IF($D51=\"Small business medium rebalancing\",BP$14,1)))*IF($C51=\"Resi discount\",1+BP$10,1),BO51*BP$8*IF(AND($A51=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B51=\"Small business\",BP$11,IF($B51=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BP$12,IF($D51=\"Small business medium rebalancing\",BP$14,1)))*IF($C51=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BQ50*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A51=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B51=\"Small business\",BQ$11,IF($B51=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BQ$12,IF($D51=\"Small business medium rebalancing\",BQ$14,1)))*IF($C51=\"Resi discount\",1+BQ$10,1),BP51*BQ$8*IF(AND($A51=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B51=\"Small business\",BQ$11,IF($B51=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BQ$12,IF($D51=\"Small business medium rebalancing\",BQ$14,1)))*IF($C51=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BR50*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A51=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B51=\"Small business\",BR$11,IF($B51=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BR$12,IF($D51=\"Small business medium rebalancing\",BR$14,1)))*IF($C51=\"Resi discount\",1+BR$10,1),BQ51*BR$8*IF(AND($A51=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B51=\"Small business\",BR$11,IF($B51=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BR$12,IF($D51=\"Small business medium rebalancing\",BR$14,1)))*IF($C51=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BS50*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A51=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B51=\"Small business\",BS$11,IF($B51=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BS$12,IF($D51=\"Small business medium rebalancing\",BS$14,1)))*IF($C51=\"Resi discount\",1+BS$10,1),BR51*BS$8*IF(AND($A51=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B51=\"Small business\",BS$11,IF($B51=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BS$12,IF($D51=\"Small business medium rebalancing\",BS$14,1)))*IF($C51=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BT50*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A51=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B51=\"Small business\",BT$11,IF($B51=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BT$12,IF($D51=\"Small business medium rebalancing\",BT$14,1)))*IF($C51=\"Resi discount\",1+BT$10,1),BS51*BT$8*IF(AND($A51=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B51=\"Small business\",BT$11,IF($B51=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BT$12,IF($D51=\"Small business medium rebalancing\",BT$14,1)))*IF($C51=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BU50*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A51=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B51=\"Small business\",BU$11,IF($B51=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BU$12,IF($D51=\"Small business medium rebalancing\",BU$14,1)))*IF($C51=\"Resi discount\",1+BU$10,1),BT51*BU$8*IF(AND($A51=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B51=\"Small business\",BU$11,IF($B51=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BU$12,IF($D51=\"Small business medium rebalancing\",BU$14,1)))*IF($C51=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BV50*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A51=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B51=\"Small business\",BV$11,IF($B51=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BV$12,IF($D51=\"Small business medium rebalancing\",BV$14,1)))*IF($C51=\"Resi discount\",1+BV$10,1),BU51*BV$8*IF(AND($A51=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B51=\"Small business\",BV$11,IF($B51=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BV$12,IF($D51=\"Small business medium rebalancing\",BV$14,1)))*IF($C51=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BW50*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A51=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B51=\"Small business\",BW$11,IF($B51=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BW$12,IF($D51=\"Small business medium rebalancing\",BW$14,1)))*IF($C51=\"Resi discount\",1+BW$10,1),BV51*BW$8*IF(AND($A51=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B51=\"Small business\",BW$11,IF($B51=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BW$12,IF($D51=\"Small business medium rebalancing\",BW$14,1)))*IF($C51=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BX50*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A51=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B51=\"Small business\",BX$11,IF($B51=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BX$12,IF($D51=\"Small business medium rebalancing\",BX$14,1)))*IF($C51=\"Resi discount\",1+BX$10,1),BW51*BX$8*IF(AND($A51=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B51=\"Small business\",BX$11,IF($B51=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BX$12,IF($D51=\"Small business medium rebalancing\",BX$14,1)))*IF($C51=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BY50*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A51=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B51=\"Small business\",BY$11,IF($B51=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BY$12,IF($D51=\"Small business medium rebalancing\",BY$14,1)))*IF($C51=\"Resi discount\",1+BY$10,1),BX51*BY$8*IF(AND($A51=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B51=\"Small business\",BY$11,IF($B51=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BY$12,IF($D51=\"Small business medium rebalancing\",BY$14,1)))*IF($C51=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),BZ50*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A51=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B51=\"Small business\",BZ$11,IF($B51=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BZ$12,IF($D51=\"Small business medium rebalancing\",BZ$14,1)))*IF($C51=\"Resi discount\",1+BZ$10,1),BY51*BZ$8*IF(AND($A51=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B51=\"Small business\",BZ$11,IF($B51=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",BZ$12,IF($D51=\"Small business medium rebalancing\",BZ$14,1)))*IF($C51=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CA50*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A51=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B51=\"Small business\",CA$11,IF($B51=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CA$12,IF($D51=\"Small business medium rebalancing\",CA$14,1)))*IF($C51=\"Resi discount\",1+CA$10,1),BZ51*CA$8*IF(AND($A51=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B51=\"Small business\",CA$11,IF($B51=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CA$12,IF($D51=\"Small business medium rebalancing\",CA$14,1)))*IF($C51=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CB50*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A51=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B51=\"Small business\",CB$11,IF($B51=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CB$12,IF($D51=\"Small business medium rebalancing\",CB$14,1)))*IF($C51=\"Resi discount\",1+CB$10,1),CA51*CB$8*IF(AND($A51=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B51=\"Small business\",CB$11,IF($B51=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CB$12,IF($D51=\"Small business medium rebalancing\",CB$14,1)))*IF($C51=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CC50*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A51=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B51=\"Small business\",CC$11,IF($B51=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CC$12,IF($D51=\"Small business medium rebalancing\",CC$14,1)))*IF($C51=\"Resi discount\",1+CC$10,1),CB51*CC$8*IF(AND($A51=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B51=\"Small business\",CC$11,IF($B51=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CC$12,IF($D51=\"Small business medium rebalancing\",CC$14,1)))*IF($C51=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CD50*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A51=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B51=\"Small business\",CD$11,IF($B51=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CD$12,IF($D51=\"Small business medium rebalancing\",CD$14,1)))*IF($C51=\"Resi discount\",1+CD$10,1),CC51*CD$8*IF(AND($A51=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B51=\"Small business\",CD$11,IF($B51=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CD$12,IF($D51=\"Small business medium rebalancing\",CD$14,1)))*IF($C51=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CE50*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A51=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B51=\"Small business\",CE$11,IF($B51=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CE$12,IF($D51=\"Small business medium rebalancing\",CE$14,1)))*IF($C51=\"Resi discount\",1+CE$10,1),CD51*CE$8*IF(AND($A51=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B51=\"Small business\",CE$11,IF($B51=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CE$12,IF($D51=\"Small business medium rebalancing\",CE$14,1)))*IF($C51=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CF50*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A51=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B51=\"Small business\",CF$11,IF($B51=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CF$12,IF($D51=\"Small business medium rebalancing\",CF$14,1)))*IF($C51=\"Resi discount\",1+CF$10,1),CE51*CF$8*IF(AND($A51=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B51=\"Small business\",CF$11,IF($B51=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CF$12,IF($D51=\"Small business medium rebalancing\",CF$14,1)))*IF($C51=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CG50*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A51=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B51=\"Small business\",CG$11,IF($B51=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CG$12,IF($D51=\"Small business medium rebalancing\",CG$14,1)))*IF($C51=\"Resi discount\",1+CG$10,1),CF51*CG$8*IF(AND($A51=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B51=\"Small business\",CG$11,IF($B51=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CG$12,IF($D51=\"Small business medium rebalancing\",CG$14,1)))*IF($C51=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CH50*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A51=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B51=\"Small business\",CH$11,IF($B51=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CH$12,IF($D51=\"Small business medium rebalancing\",CH$14,1)))*IF($C51=\"Resi discount\",1+CH$10,1),CG51*CH$8*IF(AND($A51=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B51=\"Small business\",CH$11,IF($B51=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CH$12,IF($D51=\"Small business medium rebalancing\",CH$14,1)))*IF($C51=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CI50*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A51=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B51=\"Small business\",CI$11,IF($B51=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CI$12,IF($D51=\"Small business medium rebalancing\",CI$14,1)))*IF($C51=\"Resi discount\",1+CI$10,1),CH51*CI$8*IF(AND($A51=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B51=\"Small business\",CI$11,IF($B51=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CI$12,IF($D51=\"Small business medium rebalancing\",CI$14,1)))*IF($C51=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CJ50*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A51=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B51=\"Small business\",CJ$11,IF($B51=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CJ$12,IF($D51=\"Small business medium rebalancing\",CJ$14,1)))*IF($C51=\"Resi discount\",1+CJ$10,1),CI51*CJ$8*IF(AND($A51=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B51=\"Small business\",CJ$11,IF($B51=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CJ$12,IF($D51=\"Small business medium rebalancing\",CJ$14,1)))*IF($C51=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CK50*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A51=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B51=\"Small business\",CK$11,IF($B51=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CK$12,IF($D51=\"Small business medium rebalancing\",CK$14,1)))*IF($C51=\"Resi discount\",1+CK$10,1),CJ51*CK$8*IF(AND($A51=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B51=\"Small business\",CK$11,IF($B51=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CK$12,IF($D51=\"Small business medium rebalancing\",CK$14,1)))*IF($C51=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CL50*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A51=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B51=\"Small business\",CL$11,IF($B51=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CL$12,IF($D51=\"Small business medium rebalancing\",CL$14,1)))*IF($C51=\"Resi discount\",1+CL$10,1),CK51*CL$8*IF(AND($A51=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B51=\"Small business\",CL$11,IF($B51=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CL$12,IF($D51=\"Small business medium rebalancing\",CL$14,1)))*IF($C51=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CM50*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A51=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B51=\"Small business\",CM$11,IF($B51=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CM$12,IF($D51=\"Small business medium rebalancing\",CM$14,1)))*IF($C51=\"Resi discount\",1+CM$10,1),CL51*CM$8*IF(AND($A51=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B51=\"Small business\",CM$11,IF($B51=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CM$12,IF($D51=\"Small business medium rebalancing\",CM$14,1)))*IF($C51=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CN50*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A51=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B51=\"Small business\",CN$11,IF($B51=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CN$12,IF($D51=\"Small business medium rebalancing\",CN$14,1)))*IF($C51=\"Resi discount\",1+CN$10,1),CM51*CN$8*IF(AND($A51=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B51=\"Small business\",CN$11,IF($B51=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CN$12,IF($D51=\"Small business medium rebalancing\",CN$14,1)))*IF($C51=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CO50*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A51=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B51=\"Small business\",CO$11,IF($B51=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CO$12,IF($D51=\"Small business medium rebalancing\",CO$14,1)))*IF($C51=\"Resi discount\",1+CO$10,1),CN51*CO$8*IF(AND($A51=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B51=\"Small business\",CO$11,IF($B51=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CO$12,IF($D51=\"Small business medium rebalancing\",CO$14,1)))*IF($C51=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CP50*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A51=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B51=\"Small business\",CP$11,IF($B51=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CP$12,IF($D51=\"Small business medium rebalancing\",CP$14,1)))*IF($C51=\"Resi discount\",1+CP$10,1),CO51*CP$8*IF(AND($A51=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B51=\"Small business\",CP$11,IF($B51=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CP$12,IF($D51=\"Small business medium rebalancing\",CP$14,1)))*IF($C51=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E51=\"NAT56\",$E51=\"NAT75\")),CQ50*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E51,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A51=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B51=\"Small business\",CQ$11,IF($B51=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CQ$12,IF($D51=\"Small business medium rebalancing\",CQ$14,1)))*IF($C51=\"Resi discount\",1+CQ$10,1),CP51*CQ$8*IF(AND($A51=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B51=\"Small business\",CQ$11,IF($B51=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D51=\"Small business rebalancing\",CQ$12,IF($D51=\"Small business medium rebalancing\",CQ$14,1)))*IF($C51=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$40","v":"NSP55"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),F51*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A52=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B52=\"Small business\",F$11,IF($B52=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",F$12,IF($D52=\"Small business medium rebalancing\",F$14,1)))*IF($C52=\"Resi discount\",1+F$10,1),E52*F$8*IF(AND($A52=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B52=\"Small business\",F$11,IF($B52=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",F$12,IF($D52=\"Small business medium rebalancing\",F$14,1)))*IF($C52=\"Resi discount\",1+F$10,1)))","v":145.4343849059415},{"$f":"IF(AND(G$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),G51*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A52=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B52=\"Small business\",G$11,IF($B52=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",G$12,IF($D52=\"Small business medium rebalancing\",G$14,1)))*IF($C52=\"Resi discount\",1+G$10,1),F52*G$8*IF(AND($A52=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B52=\"Small business\",G$11,IF($B52=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",G$12,IF($D52=\"Small business medium rebalancing\",G$14,1)))*IF($C52=\"Resi discount\",1+G$10,1)))","v":149.25424435320122},{"$f":"IF(AND(H$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),H51*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A52=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B52=\"Small business\",H$11,IF($B52=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",H$12,IF($D52=\"Small business medium rebalancing\",H$14,1)))*IF($C52=\"Resi discount\",1+H$10,1),G52*H$8*IF(AND($A52=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B52=\"Small business\",H$11,IF($B52=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",H$12,IF($D52=\"Small business medium rebalancing\",H$14,1)))*IF($C52=\"Resi discount\",1+H$10,1)))","v":153.3736364391084},{"$f":"IF(AND(I$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),I51*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A52=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B52=\"Small business\",I$11,IF($B52=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",I$12,IF($D52=\"Small business medium rebalancing\",I$14,1)))*IF($C52=\"Resi discount\",1+I$10,1),H52*I$8*IF(AND($A52=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B52=\"Small business\",I$11,IF($B52=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",I$12,IF($D52=\"Small business medium rebalancing\",I$14,1)))*IF($C52=\"Resi discount\",1+I$10,1)))","v":157.8675973881866},{"$f":"IF(AND(J$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),J51*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A52=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B52=\"Small business\",J$11,IF($B52=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",J$12,IF($D52=\"Small business medium rebalancing\",J$14,1)))*IF($C52=\"Resi discount\",1+J$10,1),I52*J$8*IF(AND($A52=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B52=\"Small business\",J$11,IF($B52=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",J$12,IF($D52=\"Small business medium rebalancing\",J$14,1)))*IF($C52=\"Resi discount\",1+J$10,1)))","v":161.18607185569141},{"$f":"IF(AND(K$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),K51*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A52=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B52=\"Small business\",K$11,IF($B52=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",K$12,IF($D52=\"Small business medium rebalancing\",K$14,1)))*IF($C52=\"Resi discount\",1+K$10,1),J52*K$8*IF(AND($A52=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B52=\"Small business\",K$11,IF($B52=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",K$12,IF($D52=\"Small business medium rebalancing\",K$14,1)))*IF($C52=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),L51*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A52=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B52=\"Small business\",L$11,IF($B52=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",L$12,IF($D52=\"Small business medium rebalancing\",L$14,1)))*IF($C52=\"Resi discount\",1+L$10,1),K52*L$8*IF(AND($A52=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B52=\"Small business\",L$11,IF($B52=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",L$12,IF($D52=\"Small business medium rebalancing\",L$14,1)))*IF($C52=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),M51*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A52=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B52=\"Small business\",M$11,IF($B52=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",M$12,IF($D52=\"Small business medium rebalancing\",M$14,1)))*IF($C52=\"Resi discount\",1+M$10,1),L52*M$8*IF(AND($A52=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B52=\"Small business\",M$11,IF($B52=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",M$12,IF($D52=\"Small business medium rebalancing\",M$14,1)))*IF($C52=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),N51*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A52=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B52=\"Small business\",N$11,IF($B52=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",N$12,IF($D52=\"Small business medium rebalancing\",N$14,1)))*IF($C52=\"Resi discount\",1+N$10,1),M52*N$8*IF(AND($A52=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B52=\"Small business\",N$11,IF($B52=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",N$12,IF($D52=\"Small business medium rebalancing\",N$14,1)))*IF($C52=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),O51*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A52=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B52=\"Small business\",O$11,IF($B52=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",O$12,IF($D52=\"Small business medium rebalancing\",O$14,1)))*IF($C52=\"Resi discount\",1+O$10,1),N52*O$8*IF(AND($A52=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B52=\"Small business\",O$11,IF($B52=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",O$12,IF($D52=\"Small business medium rebalancing\",O$14,1)))*IF($C52=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),P51*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A52=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B52=\"Small business\",P$11,IF($B52=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",P$12,IF($D52=\"Small business medium rebalancing\",P$14,1)))*IF($C52=\"Resi discount\",1+P$10,1),O52*P$8*IF(AND($A52=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B52=\"Small business\",P$11,IF($B52=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",P$12,IF($D52=\"Small business medium rebalancing\",P$14,1)))*IF($C52=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),Q51*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A52=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B52=\"Small business\",Q$11,IF($B52=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",Q$12,IF($D52=\"Small business medium rebalancing\",Q$14,1)))*IF($C52=\"Resi discount\",1+Q$10,1),P52*Q$8*IF(AND($A52=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B52=\"Small business\",Q$11,IF($B52=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",Q$12,IF($D52=\"Small business medium rebalancing\",Q$14,1)))*IF($C52=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),R51*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A52=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B52=\"Small business\",R$11,IF($B52=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",R$12,IF($D52=\"Small business medium rebalancing\",R$14,1)))*IF($C52=\"Resi discount\",1+R$10,1),Q52*R$8*IF(AND($A52=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B52=\"Small business\",R$11,IF($B52=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",R$12,IF($D52=\"Small business medium rebalancing\",R$14,1)))*IF($C52=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),S51*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A52=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B52=\"Small business\",S$11,IF($B52=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",S$12,IF($D52=\"Small business medium rebalancing\",S$14,1)))*IF($C52=\"Resi discount\",1+S$10,1),R52*S$8*IF(AND($A52=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B52=\"Small business\",S$11,IF($B52=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",S$12,IF($D52=\"Small business medium rebalancing\",S$14,1)))*IF($C52=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),T51*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A52=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B52=\"Small business\",T$11,IF($B52=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",T$12,IF($D52=\"Small business medium rebalancing\",T$14,1)))*IF($C52=\"Resi discount\",1+T$10,1),S52*T$8*IF(AND($A52=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B52=\"Small business\",T$11,IF($B52=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",T$12,IF($D52=\"Small business medium rebalancing\",T$14,1)))*IF($C52=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),U51*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A52=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B52=\"Small business\",U$11,IF($B52=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",U$12,IF($D52=\"Small business medium rebalancing\",U$14,1)))*IF($C52=\"Resi discount\",1+U$10,1),T52*U$8*IF(AND($A52=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B52=\"Small business\",U$11,IF($B52=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",U$12,IF($D52=\"Small business medium rebalancing\",U$14,1)))*IF($C52=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),V51*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A52=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B52=\"Small business\",V$11,IF($B52=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",V$12,IF($D52=\"Small business medium rebalancing\",V$14,1)))*IF($C52=\"Resi discount\",1+V$10,1),U52*V$8*IF(AND($A52=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B52=\"Small business\",V$11,IF($B52=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",V$12,IF($D52=\"Small business medium rebalancing\",V$14,1)))*IF($C52=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),W51*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A52=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B52=\"Small business\",W$11,IF($B52=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",W$12,IF($D52=\"Small business medium rebalancing\",W$14,1)))*IF($C52=\"Resi discount\",1+W$10,1),V52*W$8*IF(AND($A52=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B52=\"Small business\",W$11,IF($B52=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",W$12,IF($D52=\"Small business medium rebalancing\",W$14,1)))*IF($C52=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),X51*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A52=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B52=\"Small business\",X$11,IF($B52=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",X$12,IF($D52=\"Small business medium rebalancing\",X$14,1)))*IF($C52=\"Resi discount\",1+X$10,1),W52*X$8*IF(AND($A52=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B52=\"Small business\",X$11,IF($B52=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",X$12,IF($D52=\"Small business medium rebalancing\",X$14,1)))*IF($C52=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),Y51*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A52=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B52=\"Small business\",Y$11,IF($B52=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",Y$12,IF($D52=\"Small business medium rebalancing\",Y$14,1)))*IF($C52=\"Resi discount\",1+Y$10,1),X52*Y$8*IF(AND($A52=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B52=\"Small business\",Y$11,IF($B52=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",Y$12,IF($D52=\"Small business medium rebalancing\",Y$14,1)))*IF($C52=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),Z51*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A52=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B52=\"Small business\",Z$11,IF($B52=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",Z$12,IF($D52=\"Small business medium rebalancing\",Z$14,1)))*IF($C52=\"Resi discount\",1+Z$10,1),Y52*Z$8*IF(AND($A52=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B52=\"Small business\",Z$11,IF($B52=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",Z$12,IF($D52=\"Small business medium rebalancing\",Z$14,1)))*IF($C52=\"Resi discount\",1+Z$10,1)))","v":0},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AA51*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A52=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B52=\"Small business\",AA$11,IF($B52=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AA$12,IF($D52=\"Small business medium rebalancing\",AA$14,1)))*IF($C52=\"Resi discount\",1+AA$10,1),Z52*AA$8*IF(AND($A52=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B52=\"Small business\",AA$11,IF($B52=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AA$12,IF($D52=\"Small business medium rebalancing\",AA$14,1)))*IF($C52=\"Resi discount\",1+AA$10,1)))","v":0},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AB51*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A52=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B52=\"Small business\",AB$11,IF($B52=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AB$12,IF($D52=\"Small business medium rebalancing\",AB$14,1)))*IF($C52=\"Resi discount\",1+AB$10,1),AA52*AB$8*IF(AND($A52=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B52=\"Small business\",AB$11,IF($B52=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AB$12,IF($D52=\"Small business medium rebalancing\",AB$14,1)))*IF($C52=\"Resi discount\",1+AB$10,1)))","v":0},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AC51*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A52=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B52=\"Small business\",AC$11,IF($B52=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AC$12,IF($D52=\"Small business medium rebalancing\",AC$14,1)))*IF($C52=\"Resi discount\",1+AC$10,1),AB52*AC$8*IF(AND($A52=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B52=\"Small business\",AC$11,IF($B52=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AC$12,IF($D52=\"Small business medium rebalancing\",AC$14,1)))*IF($C52=\"Resi discount\",1+AC$10,1)))","v":0},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AD51*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A52=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B52=\"Small business\",AD$11,IF($B52=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AD$12,IF($D52=\"Small business medium rebalancing\",AD$14,1)))*IF($C52=\"Resi discount\",1+AD$10,1),AC52*AD$8*IF(AND($A52=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B52=\"Small business\",AD$11,IF($B52=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AD$12,IF($D52=\"Small business medium rebalancing\",AD$14,1)))*IF($C52=\"Resi discount\",1+AD$10,1)))","v":0},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AE51*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A52=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B52=\"Small business\",AE$11,IF($B52=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AE$12,IF($D52=\"Small business medium rebalancing\",AE$14,1)))*IF($C52=\"Resi discount\",1+AE$10,1),AD52*AE$8*IF(AND($A52=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B52=\"Small business\",AE$11,IF($B52=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AE$12,IF($D52=\"Small business medium rebalancing\",AE$14,1)))*IF($C52=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AF51*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A52=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B52=\"Small business\",AF$11,IF($B52=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AF$12,IF($D52=\"Small business medium rebalancing\",AF$14,1)))*IF($C52=\"Resi discount\",1+AF$10,1),AE52*AF$8*IF(AND($A52=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B52=\"Small business\",AF$11,IF($B52=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AF$12,IF($D52=\"Small business medium rebalancing\",AF$14,1)))*IF($C52=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AG51*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A52=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B52=\"Small business\",AG$11,IF($B52=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AG$12,IF($D52=\"Small business medium rebalancing\",AG$14,1)))*IF($C52=\"Resi discount\",1+AG$10,1),AF52*AG$8*IF(AND($A52=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B52=\"Small business\",AG$11,IF($B52=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AG$12,IF($D52=\"Small business medium rebalancing\",AG$14,1)))*IF($C52=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AH51*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A52=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B52=\"Small business\",AH$11,IF($B52=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AH$12,IF($D52=\"Small business medium rebalancing\",AH$14,1)))*IF($C52=\"Resi discount\",1+AH$10,1),AG52*AH$8*IF(AND($A52=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B52=\"Small business\",AH$11,IF($B52=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AH$12,IF($D52=\"Small business medium rebalancing\",AH$14,1)))*IF($C52=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AI51*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A52=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B52=\"Small business\",AI$11,IF($B52=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AI$12,IF($D52=\"Small business medium rebalancing\",AI$14,1)))*IF($C52=\"Resi discount\",1+AI$10,1),AH52*AI$8*IF(AND($A52=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B52=\"Small business\",AI$11,IF($B52=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AI$12,IF($D52=\"Small business medium rebalancing\",AI$14,1)))*IF($C52=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AJ51*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A52=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B52=\"Small business\",AJ$11,IF($B52=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AJ$12,IF($D52=\"Small business medium rebalancing\",AJ$14,1)))*IF($C52=\"Resi discount\",1+AJ$10,1),AI52*AJ$8*IF(AND($A52=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B52=\"Small business\",AJ$11,IF($B52=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AJ$12,IF($D52=\"Small business medium rebalancing\",AJ$14,1)))*IF($C52=\"Resi discount\",1+AJ$10,1)))","v":49.649439511690723},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AK51*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A52=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B52=\"Small business\",AK$11,IF($B52=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AK$12,IF($D52=\"Small business medium rebalancing\",AK$14,1)))*IF($C52=\"Resi discount\",1+AK$10,1),AJ52*AK$8*IF(AND($A52=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B52=\"Small business\",AK$11,IF($B52=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AK$12,IF($D52=\"Small business medium rebalancing\",AK$14,1)))*IF($C52=\"Resi discount\",1+AK$10,1)))","v":50.953490687019986},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AL51*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A52=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B52=\"Small business\",AL$11,IF($B52=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AL$12,IF($D52=\"Small business medium rebalancing\",AL$14,1)))*IF($C52=\"Resi discount\",1+AL$10,1),AK52*AL$8*IF(AND($A52=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B52=\"Small business\",AL$11,IF($B52=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AL$12,IF($D52=\"Small business medium rebalancing\",AL$14,1)))*IF($C52=\"Resi discount\",1+AL$10,1)))","v":52.359798475418593},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AM51*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A52=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B52=\"Small business\",AM$11,IF($B52=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AM$12,IF($D52=\"Small business medium rebalancing\",AM$14,1)))*IF($C52=\"Resi discount\",1+AM$10,1),AL52*AM$8*IF(AND($A52=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B52=\"Small business\",AM$11,IF($B52=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AM$12,IF($D52=\"Small business medium rebalancing\",AM$14,1)))*IF($C52=\"Resi discount\",1+AM$10,1)))","v":53.893979284540599},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AN51*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A52=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B52=\"Small business\",AN$11,IF($B52=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AN$12,IF($D52=\"Small business medium rebalancing\",AN$14,1)))*IF($C52=\"Resi discount\",1+AN$10,1),AM52*AN$8*IF(AND($A52=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B52=\"Small business\",AN$11,IF($B52=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AN$12,IF($D52=\"Small business medium rebalancing\",AN$14,1)))*IF($C52=\"Resi discount\",1+AN$10,1)))","v":55.026864038390435},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AO51*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A52=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B52=\"Small business\",AO$11,IF($B52=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AO$12,IF($D52=\"Small business medium rebalancing\",AO$14,1)))*IF($C52=\"Resi discount\",1+AO$10,1),AN52*AO$8*IF(AND($A52=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B52=\"Small business\",AO$11,IF($B52=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AO$12,IF($D52=\"Small business medium rebalancing\",AO$14,1)))*IF($C52=\"Resi discount\",1+AO$10,1)))","v":43.444990016198936},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AP51*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A52=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B52=\"Small business\",AP$11,IF($B52=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AP$12,IF($D52=\"Small business medium rebalancing\",AP$14,1)))*IF($C52=\"Resi discount\",1+AP$10,1),AO52*AP$8*IF(AND($A52=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B52=\"Small business\",AP$11,IF($B52=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AP$12,IF($D52=\"Small business medium rebalancing\",AP$14,1)))*IF($C52=\"Resi discount\",1+AP$10,1)))","v":44.586080245011132},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AQ51*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A52=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B52=\"Small business\",AQ$11,IF($B52=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AQ$12,IF($D52=\"Small business medium rebalancing\",AQ$14,1)))*IF($C52=\"Resi discount\",1+AQ$10,1),AP52*AQ$8*IF(AND($A52=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B52=\"Small business\",AQ$11,IF($B52=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AQ$12,IF($D52=\"Small business medium rebalancing\",AQ$14,1)))*IF($C52=\"Resi discount\",1+AQ$10,1)))","v":45.816648574232531},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AR51*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A52=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B52=\"Small business\",AR$11,IF($B52=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AR$12,IF($D52=\"Small business medium rebalancing\",AR$14,1)))*IF($C52=\"Resi discount\",1+AR$10,1),AQ52*AR$8*IF(AND($A52=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B52=\"Small business\",AR$11,IF($B52=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AR$12,IF($D52=\"Small business medium rebalancing\",AR$14,1)))*IF($C52=\"Resi discount\",1+AR$10,1)))","v":47.159110253375054},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AS51*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A52=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B52=\"Small business\",AS$11,IF($B52=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AS$12,IF($D52=\"Small business medium rebalancing\",AS$14,1)))*IF($C52=\"Resi discount\",1+AS$10,1),AR52*AS$8*IF(AND($A52=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B52=\"Small business\",AS$11,IF($B52=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AS$12,IF($D52=\"Small business medium rebalancing\",AS$14,1)))*IF($C52=\"Resi discount\",1+AS$10,1)))","v":48.150423897689635},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AT51*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A52=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B52=\"Small business\",AT$11,IF($B52=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AT$12,IF($D52=\"Small business medium rebalancing\",AT$14,1)))*IF($C52=\"Resi discount\",1+AT$10,1),AS52*AT$8*IF(AND($A52=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B52=\"Small business\",AT$11,IF($B52=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AT$12,IF($D52=\"Small business medium rebalancing\",AT$14,1)))*IF($C52=\"Resi discount\",1+AT$10,1)))","v":38.022637466446128},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AU51*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A52=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B52=\"Small business\",AU$11,IF($B52=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AU$12,IF($D52=\"Small business medium rebalancing\",AU$14,1)))*IF($C52=\"Resi discount\",1+AU$10,1),AT52*AU$8*IF(AND($A52=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B52=\"Small business\",AU$11,IF($B52=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AU$12,IF($D52=\"Small business medium rebalancing\",AU$14,1)))*IF($C52=\"Resi discount\",1+AU$10,1)))","v":39.021308661224921},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AV51*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A52=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B52=\"Small business\",AV$11,IF($B52=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AV$12,IF($D52=\"Small business medium rebalancing\",AV$14,1)))*IF($C52=\"Resi discount\",1+AV$10,1),AU52*AV$8*IF(AND($A52=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B52=\"Small business\",AV$11,IF($B52=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AV$12,IF($D52=\"Small business medium rebalancing\",AV$14,1)))*IF($C52=\"Resi discount\",1+AV$10,1)))","v":40.098290229001314},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AW51*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A52=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B52=\"Small business\",AW$11,IF($B52=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AW$12,IF($D52=\"Small business medium rebalancing\",AW$14,1)))*IF($C52=\"Resi discount\",1+AW$10,1),AV52*AW$8*IF(AND($A52=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B52=\"Small business\",AW$11,IF($B52=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AW$12,IF($D52=\"Small business medium rebalancing\",AW$14,1)))*IF($C52=\"Resi discount\",1+AW$10,1)))","v":41.273199780588286},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AX51*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A52=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B52=\"Small business\",AX$11,IF($B52=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AX$12,IF($D52=\"Small business medium rebalancing\",AX$14,1)))*IF($C52=\"Resi discount\",1+AX$10,1),AW52*AX$8*IF(AND($A52=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B52=\"Small business\",AX$11,IF($B52=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AX$12,IF($D52=\"Small business medium rebalancing\",AX$14,1)))*IF($C52=\"Resi discount\",1+AX$10,1)))","v":42.140787948965368},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AY51*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A52=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B52=\"Small business\",AY$11,IF($B52=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AY$12,IF($D52=\"Small business medium rebalancing\",AY$14,1)))*IF($C52=\"Resi discount\",1+AY$10,1),AX52*AY$8*IF(AND($A52=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B52=\"Small business\",AY$11,IF($B52=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AY$12,IF($D52=\"Small business medium rebalancing\",AY$14,1)))*IF($C52=\"Resi discount\",1+AY$10,1)))","v":3.0182731985149354},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),AZ51*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A52=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B52=\"Small business\",AZ$11,IF($B52=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AZ$12,IF($D52=\"Small business medium rebalancing\",AZ$14,1)))*IF($C52=\"Resi discount\",1+AZ$10,1),AY52*AZ$8*IF(AND($A52=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B52=\"Small business\",AZ$11,IF($B52=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",AZ$12,IF($D52=\"Small business medium rebalancing\",AZ$14,1)))*IF($C52=\"Resi discount\",1+AZ$10,1)))","v":3.0975486697125798},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BA51*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A52=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B52=\"Small business\",BA$11,IF($B52=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BA$12,IF($D52=\"Small business medium rebalancing\",BA$14,1)))*IF($C52=\"Resi discount\",1+BA$10,1),AZ52*BA$8*IF(AND($A52=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B52=\"Small business\",BA$11,IF($B52=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BA$12,IF($D52=\"Small business medium rebalancing\",BA$14,1)))*IF($C52=\"Resi discount\",1+BA$10,1)))","v":3.1830404929503198},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BB51*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A52=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B52=\"Small business\",BB$11,IF($B52=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BB$12,IF($D52=\"Small business medium rebalancing\",BB$14,1)))*IF($C52=\"Resi discount\",1+BB$10,1),BA52*BB$8*IF(AND($A52=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B52=\"Small business\",BB$11,IF($B52=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BB$12,IF($D52=\"Small business medium rebalancing\",BB$14,1)))*IF($C52=\"Resi discount\",1+BB$10,1)))","v":3.276305932870514},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BC51*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A52=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B52=\"Small business\",BC$11,IF($B52=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BC$12,IF($D52=\"Small business medium rebalancing\",BC$14,1)))*IF($C52=\"Resi discount\",1+BC$10,1),BB52*BC$8*IF(AND($A52=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B52=\"Small business\",BC$11,IF($B52=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BC$12,IF($D52=\"Small business medium rebalancing\",BC$14,1)))*IF($C52=\"Resi discount\",1+BC$10,1)))","v":3.3451759085073189},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BD51*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A52=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B52=\"Small business\",BD$11,IF($B52=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BD$12,IF($D52=\"Small business medium rebalancing\",BD$14,1)))*IF($C52=\"Resi discount\",1+BD$10,1),BC52*BD$8*IF(AND($A52=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B52=\"Small business\",BD$11,IF($B52=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BD$12,IF($D52=\"Small business medium rebalancing\",BD$14,1)))*IF($C52=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BE51*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A52=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B52=\"Small business\",BE$11,IF($B52=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BE$12,IF($D52=\"Small business medium rebalancing\",BE$14,1)))*IF($C52=\"Resi discount\",1+BE$10,1),BD52*BE$8*IF(AND($A52=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B52=\"Small business\",BE$11,IF($B52=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BE$12,IF($D52=\"Small business medium rebalancing\",BE$14,1)))*IF($C52=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BF51*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A52=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B52=\"Small business\",BF$11,IF($B52=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BF$12,IF($D52=\"Small business medium rebalancing\",BF$14,1)))*IF($C52=\"Resi discount\",1+BF$10,1),BE52*BF$8*IF(AND($A52=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B52=\"Small business\",BF$11,IF($B52=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BF$12,IF($D52=\"Small business medium rebalancing\",BF$14,1)))*IF($C52=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BG51*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A52=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B52=\"Small business\",BG$11,IF($B52=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BG$12,IF($D52=\"Small business medium rebalancing\",BG$14,1)))*IF($C52=\"Resi discount\",1+BG$10,1),BF52*BG$8*IF(AND($A52=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B52=\"Small business\",BG$11,IF($B52=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BG$12,IF($D52=\"Small business medium rebalancing\",BG$14,1)))*IF($C52=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BH51*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A52=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B52=\"Small business\",BH$11,IF($B52=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BH$12,IF($D52=\"Small business medium rebalancing\",BH$14,1)))*IF($C52=\"Resi discount\",1+BH$10,1),BG52*BH$8*IF(AND($A52=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B52=\"Small business\",BH$11,IF($B52=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BH$12,IF($D52=\"Small business medium rebalancing\",BH$14,1)))*IF($C52=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BI51*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A52=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B52=\"Small business\",BI$11,IF($B52=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BI$12,IF($D52=\"Small business medium rebalancing\",BI$14,1)))*IF($C52=\"Resi discount\",1+BI$10,1),BH52*BI$8*IF(AND($A52=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B52=\"Small business\",BI$11,IF($B52=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BI$12,IF($D52=\"Small business medium rebalancing\",BI$14,1)))*IF($C52=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BJ51*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A52=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B52=\"Small business\",BJ$11,IF($B52=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BJ$12,IF($D52=\"Small business medium rebalancing\",BJ$14,1)))*IF($C52=\"Resi discount\",1+BJ$10,1),BI52*BJ$8*IF(AND($A52=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B52=\"Small business\",BJ$11,IF($B52=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BJ$12,IF($D52=\"Small business medium rebalancing\",BJ$14,1)))*IF($C52=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BK51*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A52=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B52=\"Small business\",BK$11,IF($B52=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BK$12,IF($D52=\"Small business medium rebalancing\",BK$14,1)))*IF($C52=\"Resi discount\",1+BK$10,1),BJ52*BK$8*IF(AND($A52=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B52=\"Small business\",BK$11,IF($B52=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BK$12,IF($D52=\"Small business medium rebalancing\",BK$14,1)))*IF($C52=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BL51*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A52=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B52=\"Small business\",BL$11,IF($B52=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BL$12,IF($D52=\"Small business medium rebalancing\",BL$14,1)))*IF($C52=\"Resi discount\",1+BL$10,1),BK52*BL$8*IF(AND($A52=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B52=\"Small business\",BL$11,IF($B52=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BL$12,IF($D52=\"Small business medium rebalancing\",BL$14,1)))*IF($C52=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BM51*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A52=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B52=\"Small business\",BM$11,IF($B52=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BM$12,IF($D52=\"Small business medium rebalancing\",BM$14,1)))*IF($C52=\"Resi discount\",1+BM$10,1),BL52*BM$8*IF(AND($A52=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B52=\"Small business\",BM$11,IF($B52=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BM$12,IF($D52=\"Small business medium rebalancing\",BM$14,1)))*IF($C52=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BN51*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A52=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B52=\"Small business\",BN$11,IF($B52=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BN$12,IF($D52=\"Small business medium rebalancing\",BN$14,1)))*IF($C52=\"Resi discount\",1+BN$10,1),BM52*BN$8*IF(AND($A52=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B52=\"Small business\",BN$11,IF($B52=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BN$12,IF($D52=\"Small business medium rebalancing\",BN$14,1)))*IF($C52=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BO51*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A52=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B52=\"Small business\",BO$11,IF($B52=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BO$12,IF($D52=\"Small business medium rebalancing\",BO$14,1)))*IF($C52=\"Resi discount\",1+BO$10,1),BN52*BO$8*IF(AND($A52=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B52=\"Small business\",BO$11,IF($B52=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BO$12,IF($D52=\"Small business medium rebalancing\",BO$14,1)))*IF($C52=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BP51*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A52=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B52=\"Small business\",BP$11,IF($B52=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BP$12,IF($D52=\"Small business medium rebalancing\",BP$14,1)))*IF($C52=\"Resi discount\",1+BP$10,1),BO52*BP$8*IF(AND($A52=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B52=\"Small business\",BP$11,IF($B52=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BP$12,IF($D52=\"Small business medium rebalancing\",BP$14,1)))*IF($C52=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BQ51*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A52=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B52=\"Small business\",BQ$11,IF($B52=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BQ$12,IF($D52=\"Small business medium rebalancing\",BQ$14,1)))*IF($C52=\"Resi discount\",1+BQ$10,1),BP52*BQ$8*IF(AND($A52=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B52=\"Small business\",BQ$11,IF($B52=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BQ$12,IF($D52=\"Small business medium rebalancing\",BQ$14,1)))*IF($C52=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BR51*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A52=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B52=\"Small business\",BR$11,IF($B52=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BR$12,IF($D52=\"Small business medium rebalancing\",BR$14,1)))*IF($C52=\"Resi discount\",1+BR$10,1),BQ52*BR$8*IF(AND($A52=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B52=\"Small business\",BR$11,IF($B52=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BR$12,IF($D52=\"Small business medium rebalancing\",BR$14,1)))*IF($C52=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BS51*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A52=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B52=\"Small business\",BS$11,IF($B52=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BS$12,IF($D52=\"Small business medium rebalancing\",BS$14,1)))*IF($C52=\"Resi discount\",1+BS$10,1),BR52*BS$8*IF(AND($A52=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B52=\"Small business\",BS$11,IF($B52=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BS$12,IF($D52=\"Small business medium rebalancing\",BS$14,1)))*IF($C52=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BT51*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A52=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B52=\"Small business\",BT$11,IF($B52=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BT$12,IF($D52=\"Small business medium rebalancing\",BT$14,1)))*IF($C52=\"Resi discount\",1+BT$10,1),BS52*BT$8*IF(AND($A52=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B52=\"Small business\",BT$11,IF($B52=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BT$12,IF($D52=\"Small business medium rebalancing\",BT$14,1)))*IF($C52=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BU51*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A52=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B52=\"Small business\",BU$11,IF($B52=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BU$12,IF($D52=\"Small business medium rebalancing\",BU$14,1)))*IF($C52=\"Resi discount\",1+BU$10,1),BT52*BU$8*IF(AND($A52=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B52=\"Small business\",BU$11,IF($B52=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BU$12,IF($D52=\"Small business medium rebalancing\",BU$14,1)))*IF($C52=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BV51*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A52=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B52=\"Small business\",BV$11,IF($B52=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BV$12,IF($D52=\"Small business medium rebalancing\",BV$14,1)))*IF($C52=\"Resi discount\",1+BV$10,1),BU52*BV$8*IF(AND($A52=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B52=\"Small business\",BV$11,IF($B52=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BV$12,IF($D52=\"Small business medium rebalancing\",BV$14,1)))*IF($C52=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BW51*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A52=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B52=\"Small business\",BW$11,IF($B52=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BW$12,IF($D52=\"Small business medium rebalancing\",BW$14,1)))*IF($C52=\"Resi discount\",1+BW$10,1),BV52*BW$8*IF(AND($A52=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B52=\"Small business\",BW$11,IF($B52=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BW$12,IF($D52=\"Small business medium rebalancing\",BW$14,1)))*IF($C52=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BX51*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A52=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B52=\"Small business\",BX$11,IF($B52=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BX$12,IF($D52=\"Small business medium rebalancing\",BX$14,1)))*IF($C52=\"Resi discount\",1+BX$10,1),BW52*BX$8*IF(AND($A52=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B52=\"Small business\",BX$11,IF($B52=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BX$12,IF($D52=\"Small business medium rebalancing\",BX$14,1)))*IF($C52=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BY51*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A52=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B52=\"Small business\",BY$11,IF($B52=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BY$12,IF($D52=\"Small business medium rebalancing\",BY$14,1)))*IF($C52=\"Resi discount\",1+BY$10,1),BX52*BY$8*IF(AND($A52=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B52=\"Small business\",BY$11,IF($B52=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BY$12,IF($D52=\"Small business medium rebalancing\",BY$14,1)))*IF($C52=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),BZ51*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A52=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B52=\"Small business\",BZ$11,IF($B52=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BZ$12,IF($D52=\"Small business medium rebalancing\",BZ$14,1)))*IF($C52=\"Resi discount\",1+BZ$10,1),BY52*BZ$8*IF(AND($A52=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B52=\"Small business\",BZ$11,IF($B52=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",BZ$12,IF($D52=\"Small business medium rebalancing\",BZ$14,1)))*IF($C52=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CA51*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A52=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B52=\"Small business\",CA$11,IF($B52=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CA$12,IF($D52=\"Small business medium rebalancing\",CA$14,1)))*IF($C52=\"Resi discount\",1+CA$10,1),BZ52*CA$8*IF(AND($A52=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B52=\"Small business\",CA$11,IF($B52=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CA$12,IF($D52=\"Small business medium rebalancing\",CA$14,1)))*IF($C52=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CB51*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A52=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B52=\"Small business\",CB$11,IF($B52=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CB$12,IF($D52=\"Small business medium rebalancing\",CB$14,1)))*IF($C52=\"Resi discount\",1+CB$10,1),CA52*CB$8*IF(AND($A52=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B52=\"Small business\",CB$11,IF($B52=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CB$12,IF($D52=\"Small business medium rebalancing\",CB$14,1)))*IF($C52=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CC51*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A52=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B52=\"Small business\",CC$11,IF($B52=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CC$12,IF($D52=\"Small business medium rebalancing\",CC$14,1)))*IF($C52=\"Resi discount\",1+CC$10,1),CB52*CC$8*IF(AND($A52=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B52=\"Small business\",CC$11,IF($B52=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CC$12,IF($D52=\"Small business medium rebalancing\",CC$14,1)))*IF($C52=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CD51*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A52=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B52=\"Small business\",CD$11,IF($B52=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CD$12,IF($D52=\"Small business medium rebalancing\",CD$14,1)))*IF($C52=\"Resi discount\",1+CD$10,1),CC52*CD$8*IF(AND($A52=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B52=\"Small business\",CD$11,IF($B52=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CD$12,IF($D52=\"Small business medium rebalancing\",CD$14,1)))*IF($C52=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CE51*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A52=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B52=\"Small business\",CE$11,IF($B52=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CE$12,IF($D52=\"Small business medium rebalancing\",CE$14,1)))*IF($C52=\"Resi discount\",1+CE$10,1),CD52*CE$8*IF(AND($A52=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B52=\"Small business\",CE$11,IF($B52=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CE$12,IF($D52=\"Small business medium rebalancing\",CE$14,1)))*IF($C52=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CF51*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A52=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B52=\"Small business\",CF$11,IF($B52=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CF$12,IF($D52=\"Small business medium rebalancing\",CF$14,1)))*IF($C52=\"Resi discount\",1+CF$10,1),CE52*CF$8*IF(AND($A52=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B52=\"Small business\",CF$11,IF($B52=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CF$12,IF($D52=\"Small business medium rebalancing\",CF$14,1)))*IF($C52=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CG51*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A52=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B52=\"Small business\",CG$11,IF($B52=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CG$12,IF($D52=\"Small business medium rebalancing\",CG$14,1)))*IF($C52=\"Resi discount\",1+CG$10,1),CF52*CG$8*IF(AND($A52=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B52=\"Small business\",CG$11,IF($B52=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CG$12,IF($D52=\"Small business medium rebalancing\",CG$14,1)))*IF($C52=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CH51*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A52=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B52=\"Small business\",CH$11,IF($B52=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CH$12,IF($D52=\"Small business medium rebalancing\",CH$14,1)))*IF($C52=\"Resi discount\",1+CH$10,1),CG52*CH$8*IF(AND($A52=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B52=\"Small business\",CH$11,IF($B52=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CH$12,IF($D52=\"Small business medium rebalancing\",CH$14,1)))*IF($C52=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CI51*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A52=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B52=\"Small business\",CI$11,IF($B52=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CI$12,IF($D52=\"Small business medium rebalancing\",CI$14,1)))*IF($C52=\"Resi discount\",1+CI$10,1),CH52*CI$8*IF(AND($A52=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B52=\"Small business\",CI$11,IF($B52=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CI$12,IF($D52=\"Small business medium rebalancing\",CI$14,1)))*IF($C52=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CJ51*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A52=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B52=\"Small business\",CJ$11,IF($B52=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CJ$12,IF($D52=\"Small business medium rebalancing\",CJ$14,1)))*IF($C52=\"Resi discount\",1+CJ$10,1),CI52*CJ$8*IF(AND($A52=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B52=\"Small business\",CJ$11,IF($B52=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CJ$12,IF($D52=\"Small business medium rebalancing\",CJ$14,1)))*IF($C52=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CK51*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A52=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B52=\"Small business\",CK$11,IF($B52=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CK$12,IF($D52=\"Small business medium rebalancing\",CK$14,1)))*IF($C52=\"Resi discount\",1+CK$10,1),CJ52*CK$8*IF(AND($A52=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B52=\"Small business\",CK$11,IF($B52=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CK$12,IF($D52=\"Small business medium rebalancing\",CK$14,1)))*IF($C52=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CL51*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A52=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B52=\"Small business\",CL$11,IF($B52=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CL$12,IF($D52=\"Small business medium rebalancing\",CL$14,1)))*IF($C52=\"Resi discount\",1+CL$10,1),CK52*CL$8*IF(AND($A52=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B52=\"Small business\",CL$11,IF($B52=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CL$12,IF($D52=\"Small business medium rebalancing\",CL$14,1)))*IF($C52=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CM51*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A52=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B52=\"Small business\",CM$11,IF($B52=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CM$12,IF($D52=\"Small business medium rebalancing\",CM$14,1)))*IF($C52=\"Resi discount\",1+CM$10,1),CL52*CM$8*IF(AND($A52=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B52=\"Small business\",CM$11,IF($B52=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CM$12,IF($D52=\"Small business medium rebalancing\",CM$14,1)))*IF($C52=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CN51*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A52=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B52=\"Small business\",CN$11,IF($B52=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CN$12,IF($D52=\"Small business medium rebalancing\",CN$14,1)))*IF($C52=\"Resi discount\",1+CN$10,1),CM52*CN$8*IF(AND($A52=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B52=\"Small business\",CN$11,IF($B52=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CN$12,IF($D52=\"Small business medium rebalancing\",CN$14,1)))*IF($C52=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CO51*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A52=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B52=\"Small business\",CO$11,IF($B52=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CO$12,IF($D52=\"Small business medium rebalancing\",CO$14,1)))*IF($C52=\"Resi discount\",1+CO$10,1),CN52*CO$8*IF(AND($A52=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B52=\"Small business\",CO$11,IF($B52=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CO$12,IF($D52=\"Small business medium rebalancing\",CO$14,1)))*IF($C52=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CP51*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A52=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B52=\"Small business\",CP$11,IF($B52=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CP$12,IF($D52=\"Small business medium rebalancing\",CP$14,1)))*IF($C52=\"Resi discount\",1+CP$10,1),CO52*CP$8*IF(AND($A52=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B52=\"Small business\",CP$11,IF($B52=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CP$12,IF($D52=\"Small business medium rebalancing\",CP$14,1)))*IF($C52=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E52=\"NAT56\",$E52=\"NAT75\")),CQ51*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E52,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A52=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B52=\"Small business\",CQ$11,IF($B52=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CQ$12,IF($D52=\"Small business medium rebalancing\",CQ$14,1)))*IF($C52=\"Resi discount\",1+CQ$10,1),CP52*CQ$8*IF(AND($A52=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B52=\"Small business\",CQ$11,IF($B52=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D52=\"Small business rebalancing\",CQ$12,IF($D52=\"Small business medium rebalancing\",CQ$14,1)))*IF($C52=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$41","v":"NSP56"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),F52*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A53=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B53=\"Small business\",F$11,IF($B53=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",F$12,IF($D53=\"Small business medium rebalancing\",F$14,1)))*IF($C53=\"Resi discount\",1+F$10,1),E53*F$8*IF(AND($A53=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B53=\"Small business\",F$11,IF($B53=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",F$12,IF($D53=\"Small business medium rebalancing\",F$14,1)))*IF($C53=\"Resi discount\",1+F$10,1)))","v":3503.3588804917536},{"$f":"IF(AND(G$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),G52*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A53=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B53=\"Small business\",G$11,IF($B53=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",G$12,IF($D53=\"Small business medium rebalancing\",G$14,1)))*IF($C53=\"Resi discount\",1+G$10,1),F53*G$8*IF(AND($A53=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B53=\"Small business\",G$11,IF($B53=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",G$12,IF($D53=\"Small business medium rebalancing\",G$14,1)))*IF($C53=\"Resi discount\",1+G$10,1)))","v":3595.3752116052146},{"$f":"IF(AND(H$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),H52*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A53=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B53=\"Small business\",H$11,IF($B53=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",H$12,IF($D53=\"Small business medium rebalancing\",H$14,1)))*IF($C53=\"Resi discount\",1+H$10,1),G53*H$8*IF(AND($A53=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B53=\"Small business\",H$11,IF($B53=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",H$12,IF($D53=\"Small business medium rebalancing\",H$14,1)))*IF($C53=\"Resi discount\",1+H$10,1)))","v":3694.606963819273},{"$f":"IF(AND(I$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),I52*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A53=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B53=\"Small business\",I$11,IF($B53=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",I$12,IF($D53=\"Small business medium rebalancing\",I$14,1)))*IF($C53=\"Resi discount\",1+I$10,1),H53*I$8*IF(AND($A53=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B53=\"Small business\",I$11,IF($B53=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",I$12,IF($D53=\"Small business medium rebalancing\",I$14,1)))*IF($C53=\"Resi discount\",1+I$10,1)))","v":3802.8616795779881},{"$f":"IF(AND(J$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),J52*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A53=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B53=\"Small business\",J$11,IF($B53=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",J$12,IF($D53=\"Small business medium rebalancing\",J$14,1)))*IF($C53=\"Resi discount\",1+J$10,1),I53*J$8*IF(AND($A53=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B53=\"Small business\",J$11,IF($B53=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",J$12,IF($D53=\"Small business medium rebalancing\",J$14,1)))*IF($C53=\"Resi discount\",1+J$10,1)))","v":3882.8001824494859},{"$f":"IF(AND(K$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),K52*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A53=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B53=\"Small business\",K$11,IF($B53=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",K$12,IF($D53=\"Small business medium rebalancing\",K$14,1)))*IF($C53=\"Resi discount\",1+K$10,1),J53*K$8*IF(AND($A53=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B53=\"Small business\",K$11,IF($B53=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",K$12,IF($D53=\"Small business medium rebalancing\",K$14,1)))*IF($C53=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),L52*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A53=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B53=\"Small business\",L$11,IF($B53=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",L$12,IF($D53=\"Small business medium rebalancing\",L$14,1)))*IF($C53=\"Resi discount\",1+L$10,1),K53*L$8*IF(AND($A53=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B53=\"Small business\",L$11,IF($B53=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",L$12,IF($D53=\"Small business medium rebalancing\",L$14,1)))*IF($C53=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),M52*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A53=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B53=\"Small business\",M$11,IF($B53=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",M$12,IF($D53=\"Small business medium rebalancing\",M$14,1)))*IF($C53=\"Resi discount\",1+M$10,1),L53*M$8*IF(AND($A53=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B53=\"Small business\",M$11,IF($B53=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",M$12,IF($D53=\"Small business medium rebalancing\",M$14,1)))*IF($C53=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),N52*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A53=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B53=\"Small business\",N$11,IF($B53=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",N$12,IF($D53=\"Small business medium rebalancing\",N$14,1)))*IF($C53=\"Resi discount\",1+N$10,1),M53*N$8*IF(AND($A53=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B53=\"Small business\",N$11,IF($B53=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",N$12,IF($D53=\"Small business medium rebalancing\",N$14,1)))*IF($C53=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),O52*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A53=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B53=\"Small business\",O$11,IF($B53=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",O$12,IF($D53=\"Small business medium rebalancing\",O$14,1)))*IF($C53=\"Resi discount\",1+O$10,1),N53*O$8*IF(AND($A53=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B53=\"Small business\",O$11,IF($B53=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",O$12,IF($D53=\"Small business medium rebalancing\",O$14,1)))*IF($C53=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),P52*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A53=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B53=\"Small business\",P$11,IF($B53=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",P$12,IF($D53=\"Small business medium rebalancing\",P$14,1)))*IF($C53=\"Resi discount\",1+P$10,1),O53*P$8*IF(AND($A53=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B53=\"Small business\",P$11,IF($B53=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",P$12,IF($D53=\"Small business medium rebalancing\",P$14,1)))*IF($C53=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),Q52*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A53=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B53=\"Small business\",Q$11,IF($B53=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",Q$12,IF($D53=\"Small business medium rebalancing\",Q$14,1)))*IF($C53=\"Resi discount\",1+Q$10,1),P53*Q$8*IF(AND($A53=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B53=\"Small business\",Q$11,IF($B53=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",Q$12,IF($D53=\"Small business medium rebalancing\",Q$14,1)))*IF($C53=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),R52*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A53=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B53=\"Small business\",R$11,IF($B53=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",R$12,IF($D53=\"Small business medium rebalancing\",R$14,1)))*IF($C53=\"Resi discount\",1+R$10,1),Q53*R$8*IF(AND($A53=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B53=\"Small business\",R$11,IF($B53=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",R$12,IF($D53=\"Small business medium rebalancing\",R$14,1)))*IF($C53=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),S52*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A53=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B53=\"Small business\",S$11,IF($B53=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",S$12,IF($D53=\"Small business medium rebalancing\",S$14,1)))*IF($C53=\"Resi discount\",1+S$10,1),R53*S$8*IF(AND($A53=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B53=\"Small business\",S$11,IF($B53=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",S$12,IF($D53=\"Small business medium rebalancing\",S$14,1)))*IF($C53=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),T52*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A53=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B53=\"Small business\",T$11,IF($B53=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",T$12,IF($D53=\"Small business medium rebalancing\",T$14,1)))*IF($C53=\"Resi discount\",1+T$10,1),S53*T$8*IF(AND($A53=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B53=\"Small business\",T$11,IF($B53=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",T$12,IF($D53=\"Small business medium rebalancing\",T$14,1)))*IF($C53=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),U52*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A53=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B53=\"Small business\",U$11,IF($B53=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",U$12,IF($D53=\"Small business medium rebalancing\",U$14,1)))*IF($C53=\"Resi discount\",1+U$10,1),T53*U$8*IF(AND($A53=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B53=\"Small business\",U$11,IF($B53=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",U$12,IF($D53=\"Small business medium rebalancing\",U$14,1)))*IF($C53=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),V52*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A53=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B53=\"Small business\",V$11,IF($B53=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",V$12,IF($D53=\"Small business medium rebalancing\",V$14,1)))*IF($C53=\"Resi discount\",1+V$10,1),U53*V$8*IF(AND($A53=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B53=\"Small business\",V$11,IF($B53=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",V$12,IF($D53=\"Small business medium rebalancing\",V$14,1)))*IF($C53=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),W52*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A53=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B53=\"Small business\",W$11,IF($B53=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",W$12,IF($D53=\"Small business medium rebalancing\",W$14,1)))*IF($C53=\"Resi discount\",1+W$10,1),V53*W$8*IF(AND($A53=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B53=\"Small business\",W$11,IF($B53=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",W$12,IF($D53=\"Small business medium rebalancing\",W$14,1)))*IF($C53=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),X52*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A53=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B53=\"Small business\",X$11,IF($B53=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",X$12,IF($D53=\"Small business medium rebalancing\",X$14,1)))*IF($C53=\"Resi discount\",1+X$10,1),W53*X$8*IF(AND($A53=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B53=\"Small business\",X$11,IF($B53=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",X$12,IF($D53=\"Small business medium rebalancing\",X$14,1)))*IF($C53=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),Y52*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A53=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B53=\"Small business\",Y$11,IF($B53=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",Y$12,IF($D53=\"Small business medium rebalancing\",Y$14,1)))*IF($C53=\"Resi discount\",1+Y$10,1),X53*Y$8*IF(AND($A53=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B53=\"Small business\",Y$11,IF($B53=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",Y$12,IF($D53=\"Small business medium rebalancing\",Y$14,1)))*IF($C53=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),Z52*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A53=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B53=\"Small business\",Z$11,IF($B53=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",Z$12,IF($D53=\"Small business medium rebalancing\",Z$14,1)))*IF($C53=\"Resi discount\",1+Z$10,1),Y53*Z$8*IF(AND($A53=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B53=\"Small business\",Z$11,IF($B53=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",Z$12,IF($D53=\"Small business medium rebalancing\",Z$14,1)))*IF($C53=\"Resi discount\",1+Z$10,1)))","v":14.357712036192979},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AA52*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A53=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B53=\"Small business\",AA$11,IF($B53=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AA$12,IF($D53=\"Small business medium rebalancing\",AA$14,1)))*IF($C53=\"Resi discount\",1+AA$10,1),Z53*AA$8*IF(AND($A53=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B53=\"Small business\",AA$11,IF($B53=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AA$12,IF($D53=\"Small business medium rebalancing\",AA$14,1)))*IF($C53=\"Resi discount\",1+AA$10,1)))","v":14.734819843249451},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AB52*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A53=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B53=\"Small business\",AB$11,IF($B53=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AB$12,IF($D53=\"Small business medium rebalancing\",AB$14,1)))*IF($C53=\"Resi discount\",1+AB$10,1),AA53*AB$8*IF(AND($A53=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B53=\"Small business\",AB$11,IF($B53=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AB$12,IF($D53=\"Small business medium rebalancing\",AB$14,1)))*IF($C53=\"Resi discount\",1+AB$10,1)))","v":15.141498397099554},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AC52*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A53=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B53=\"Small business\",AC$11,IF($B53=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AC$12,IF($D53=\"Small business medium rebalancing\",AC$14,1)))*IF($C53=\"Resi discount\",1+AC$10,1),AB53*AC$8*IF(AND($A53=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B53=\"Small business\",AC$11,IF($B53=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AC$12,IF($D53=\"Small business medium rebalancing\",AC$14,1)))*IF($C53=\"Resi discount\",1+AC$10,1)))","v":15.58515549545694},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AD52*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A53=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B53=\"Small business\",AD$11,IF($B53=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AD$12,IF($D53=\"Small business medium rebalancing\",AD$14,1)))*IF($C53=\"Resi discount\",1+AD$10,1),AC53*AD$8*IF(AND($A53=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B53=\"Small business\",AD$11,IF($B53=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AD$12,IF($D53=\"Small business medium rebalancing\",AD$14,1)))*IF($C53=\"Resi discount\",1+AD$10,1)))","v":15.912765096410025},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AE52*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A53=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B53=\"Small business\",AE$11,IF($B53=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AE$12,IF($D53=\"Small business medium rebalancing\",AE$14,1)))*IF($C53=\"Resi discount\",1+AE$10,1),AD53*AE$8*IF(AND($A53=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B53=\"Small business\",AE$11,IF($B53=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AE$12,IF($D53=\"Small business medium rebalancing\",AE$14,1)))*IF($C53=\"Resi discount\",1+AE$10,1)))","v":10.26717952121937},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AF52*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A53=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B53=\"Small business\",AF$11,IF($B53=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AF$12,IF($D53=\"Small business medium rebalancing\",AF$14,1)))*IF($C53=\"Resi discount\",1+AF$10,1),AE53*AF$8*IF(AND($A53=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B53=\"Small business\",AF$11,IF($B53=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AF$12,IF($D53=\"Small business medium rebalancing\",AF$14,1)))*IF($C53=\"Resi discount\",1+AF$10,1)))","v":10.536848779395186},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AG52*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A53=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B53=\"Small business\",AG$11,IF($B53=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AG$12,IF($D53=\"Small business medium rebalancing\",AG$14,1)))*IF($C53=\"Resi discount\",1+AG$10,1),AF53*AG$8*IF(AND($A53=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B53=\"Small business\",AG$11,IF($B53=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AG$12,IF($D53=\"Small business medium rebalancing\",AG$14,1)))*IF($C53=\"Resi discount\",1+AG$10,1)))","v":10.827664036678756},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AH52*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A53=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B53=\"Small business\",AH$11,IF($B53=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AH$12,IF($D53=\"Small business medium rebalancing\",AH$14,1)))*IF($C53=\"Resi discount\",1+AH$10,1),AG53*AH$8*IF(AND($A53=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B53=\"Small business\",AH$11,IF($B53=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AH$12,IF($D53=\"Small business medium rebalancing\",AH$14,1)))*IF($C53=\"Resi discount\",1+AH$10,1)))","v":11.144922598712597},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AI52*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A53=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B53=\"Small business\",AI$11,IF($B53=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AI$12,IF($D53=\"Small business medium rebalancing\",AI$14,1)))*IF($C53=\"Resi discount\",1+AI$10,1),AH53*AI$8*IF(AND($A53=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B53=\"Small business\",AI$11,IF($B53=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AI$12,IF($D53=\"Small business medium rebalancing\",AI$14,1)))*IF($C53=\"Resi discount\",1+AI$10,1)))","v":11.379195759880709},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AJ52*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A53=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B53=\"Small business\",AJ$11,IF($B53=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AJ$12,IF($D53=\"Small business medium rebalancing\",AJ$14,1)))*IF($C53=\"Resi discount\",1+AJ$10,1),AI53*AJ$8*IF(AND($A53=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B53=\"Small business\",AJ$11,IF($B53=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AJ$12,IF($D53=\"Small business medium rebalancing\",AJ$14,1)))*IF($C53=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AK52*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A53=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B53=\"Small business\",AK$11,IF($B53=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AK$12,IF($D53=\"Small business medium rebalancing\",AK$14,1)))*IF($C53=\"Resi discount\",1+AK$10,1),AJ53*AK$8*IF(AND($A53=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B53=\"Small business\",AK$11,IF($B53=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AK$12,IF($D53=\"Small business medium rebalancing\",AK$14,1)))*IF($C53=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AL52*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A53=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B53=\"Small business\",AL$11,IF($B53=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AL$12,IF($D53=\"Small business medium rebalancing\",AL$14,1)))*IF($C53=\"Resi discount\",1+AL$10,1),AK53*AL$8*IF(AND($A53=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B53=\"Small business\",AL$11,IF($B53=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AL$12,IF($D53=\"Small business medium rebalancing\",AL$14,1)))*IF($C53=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AM52*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A53=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B53=\"Small business\",AM$11,IF($B53=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AM$12,IF($D53=\"Small business medium rebalancing\",AM$14,1)))*IF($C53=\"Resi discount\",1+AM$10,1),AL53*AM$8*IF(AND($A53=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B53=\"Small business\",AM$11,IF($B53=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AM$12,IF($D53=\"Small business medium rebalancing\",AM$14,1)))*IF($C53=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AN52*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A53=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B53=\"Small business\",AN$11,IF($B53=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AN$12,IF($D53=\"Small business medium rebalancing\",AN$14,1)))*IF($C53=\"Resi discount\",1+AN$10,1),AM53*AN$8*IF(AND($A53=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B53=\"Small business\",AN$11,IF($B53=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AN$12,IF($D53=\"Small business medium rebalancing\",AN$14,1)))*IF($C53=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AO52*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A53=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B53=\"Small business\",AO$11,IF($B53=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AO$12,IF($D53=\"Small business medium rebalancing\",AO$14,1)))*IF($C53=\"Resi discount\",1+AO$10,1),AN53*AO$8*IF(AND($A53=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B53=\"Small business\",AO$11,IF($B53=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AO$12,IF($D53=\"Small business medium rebalancing\",AO$14,1)))*IF($C53=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AP52*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A53=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B53=\"Small business\",AP$11,IF($B53=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AP$12,IF($D53=\"Small business medium rebalancing\",AP$14,1)))*IF($C53=\"Resi discount\",1+AP$10,1),AO53*AP$8*IF(AND($A53=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B53=\"Small business\",AP$11,IF($B53=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AP$12,IF($D53=\"Small business medium rebalancing\",AP$14,1)))*IF($C53=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AQ52*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A53=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B53=\"Small business\",AQ$11,IF($B53=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AQ$12,IF($D53=\"Small business medium rebalancing\",AQ$14,1)))*IF($C53=\"Resi discount\",1+AQ$10,1),AP53*AQ$8*IF(AND($A53=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B53=\"Small business\",AQ$11,IF($B53=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AQ$12,IF($D53=\"Small business medium rebalancing\",AQ$14,1)))*IF($C53=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AR52*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A53=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B53=\"Small business\",AR$11,IF($B53=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AR$12,IF($D53=\"Small business medium rebalancing\",AR$14,1)))*IF($C53=\"Resi discount\",1+AR$10,1),AQ53*AR$8*IF(AND($A53=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B53=\"Small business\",AR$11,IF($B53=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AR$12,IF($D53=\"Small business medium rebalancing\",AR$14,1)))*IF($C53=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AS52*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A53=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B53=\"Small business\",AS$11,IF($B53=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AS$12,IF($D53=\"Small business medium rebalancing\",AS$14,1)))*IF($C53=\"Resi discount\",1+AS$10,1),AR53*AS$8*IF(AND($A53=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B53=\"Small business\",AS$11,IF($B53=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AS$12,IF($D53=\"Small business medium rebalancing\",AS$14,1)))*IF($C53=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AT52*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A53=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B53=\"Small business\",AT$11,IF($B53=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AT$12,IF($D53=\"Small business medium rebalancing\",AT$14,1)))*IF($C53=\"Resi discount\",1+AT$10,1),AS53*AT$8*IF(AND($A53=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B53=\"Small business\",AT$11,IF($B53=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AT$12,IF($D53=\"Small business medium rebalancing\",AT$14,1)))*IF($C53=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AU52*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A53=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B53=\"Small business\",AU$11,IF($B53=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AU$12,IF($D53=\"Small business medium rebalancing\",AU$14,1)))*IF($C53=\"Resi discount\",1+AU$10,1),AT53*AU$8*IF(AND($A53=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B53=\"Small business\",AU$11,IF($B53=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AU$12,IF($D53=\"Small business medium rebalancing\",AU$14,1)))*IF($C53=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AV52*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A53=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B53=\"Small business\",AV$11,IF($B53=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AV$12,IF($D53=\"Small business medium rebalancing\",AV$14,1)))*IF($C53=\"Resi discount\",1+AV$10,1),AU53*AV$8*IF(AND($A53=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B53=\"Small business\",AV$11,IF($B53=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AV$12,IF($D53=\"Small business medium rebalancing\",AV$14,1)))*IF($C53=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AW52*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A53=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B53=\"Small business\",AW$11,IF($B53=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AW$12,IF($D53=\"Small business medium rebalancing\",AW$14,1)))*IF($C53=\"Resi discount\",1+AW$10,1),AV53*AW$8*IF(AND($A53=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B53=\"Small business\",AW$11,IF($B53=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AW$12,IF($D53=\"Small business medium rebalancing\",AW$14,1)))*IF($C53=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AX52*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A53=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B53=\"Small business\",AX$11,IF($B53=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AX$12,IF($D53=\"Small business medium rebalancing\",AX$14,1)))*IF($C53=\"Resi discount\",1+AX$10,1),AW53*AX$8*IF(AND($A53=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B53=\"Small business\",AX$11,IF($B53=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AX$12,IF($D53=\"Small business medium rebalancing\",AX$14,1)))*IF($C53=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AY52*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A53=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B53=\"Small business\",AY$11,IF($B53=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AY$12,IF($D53=\"Small business medium rebalancing\",AY$14,1)))*IF($C53=\"Resi discount\",1+AY$10,1),AX53*AY$8*IF(AND($A53=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B53=\"Small business\",AY$11,IF($B53=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AY$12,IF($D53=\"Small business medium rebalancing\",AY$14,1)))*IF($C53=\"Resi discount\",1+AY$10,1)))","v":4.6704105819873156},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),AZ52*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A53=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B53=\"Small business\",AZ$11,IF($B53=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AZ$12,IF($D53=\"Small business medium rebalancing\",AZ$14,1)))*IF($C53=\"Resi discount\",1+AZ$10,1),AY53*AZ$8*IF(AND($A53=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B53=\"Small business\",AZ$11,IF($B53=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",AZ$12,IF($D53=\"Small business medium rebalancing\",AZ$14,1)))*IF($C53=\"Resi discount\",1+AZ$10,1)))","v":4.7930797292850755},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BA52*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A53=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B53=\"Small business\",BA$11,IF($B53=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BA$12,IF($D53=\"Small business medium rebalancing\",BA$14,1)))*IF($C53=\"Resi discount\",1+BA$10,1),AZ53*BA$8*IF(AND($A53=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B53=\"Small business\",BA$11,IF($B53=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BA$12,IF($D53=\"Small business medium rebalancing\",BA$14,1)))*IF($C53=\"Resi discount\",1+BA$10,1)))","v":4.9253679251049194},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BB52*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A53=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B53=\"Small business\",BB$11,IF($B53=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BB$12,IF($D53=\"Small business medium rebalancing\",BB$14,1)))*IF($C53=\"Resi discount\",1+BB$10,1),BA53*BB$8*IF(AND($A53=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B53=\"Small business\",BB$11,IF($B53=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BB$12,IF($D53=\"Small business medium rebalancing\",BB$14,1)))*IF($C53=\"Resi discount\",1+BB$10,1)))","v":5.069684847029448},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BC52*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A53=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B53=\"Small business\",BC$11,IF($B53=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BC$12,IF($D53=\"Small business medium rebalancing\",BC$14,1)))*IF($C53=\"Resi discount\",1+BC$10,1),BB53*BC$8*IF(AND($A53=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B53=\"Small business\",BC$11,IF($B53=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BC$12,IF($D53=\"Small business medium rebalancing\",BC$14,1)))*IF($C53=\"Resi discount\",1+BC$10,1)))","v":5.1762527558435352},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BD52*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A53=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B53=\"Small business\",BD$11,IF($B53=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BD$12,IF($D53=\"Small business medium rebalancing\",BD$14,1)))*IF($C53=\"Resi discount\",1+BD$10,1),BC53*BD$8*IF(AND($A53=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B53=\"Small business\",BD$11,IF($B53=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BD$12,IF($D53=\"Small business medium rebalancing\",BD$14,1)))*IF($C53=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BE52*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A53=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B53=\"Small business\",BE$11,IF($B53=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BE$12,IF($D53=\"Small business medium rebalancing\",BE$14,1)))*IF($C53=\"Resi discount\",1+BE$10,1),BD53*BE$8*IF(AND($A53=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B53=\"Small business\",BE$11,IF($B53=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BE$12,IF($D53=\"Small business medium rebalancing\",BE$14,1)))*IF($C53=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BF52*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A53=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B53=\"Small business\",BF$11,IF($B53=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BF$12,IF($D53=\"Small business medium rebalancing\",BF$14,1)))*IF($C53=\"Resi discount\",1+BF$10,1),BE53*BF$8*IF(AND($A53=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B53=\"Small business\",BF$11,IF($B53=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BF$12,IF($D53=\"Small business medium rebalancing\",BF$14,1)))*IF($C53=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BG52*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A53=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B53=\"Small business\",BG$11,IF($B53=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BG$12,IF($D53=\"Small business medium rebalancing\",BG$14,1)))*IF($C53=\"Resi discount\",1+BG$10,1),BF53*BG$8*IF(AND($A53=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B53=\"Small business\",BG$11,IF($B53=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BG$12,IF($D53=\"Small business medium rebalancing\",BG$14,1)))*IF($C53=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BH52*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A53=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B53=\"Small business\",BH$11,IF($B53=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BH$12,IF($D53=\"Small business medium rebalancing\",BH$14,1)))*IF($C53=\"Resi discount\",1+BH$10,1),BG53*BH$8*IF(AND($A53=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B53=\"Small business\",BH$11,IF($B53=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BH$12,IF($D53=\"Small business medium rebalancing\",BH$14,1)))*IF($C53=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BI52*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A53=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B53=\"Small business\",BI$11,IF($B53=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BI$12,IF($D53=\"Small business medium rebalancing\",BI$14,1)))*IF($C53=\"Resi discount\",1+BI$10,1),BH53*BI$8*IF(AND($A53=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B53=\"Small business\",BI$11,IF($B53=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BI$12,IF($D53=\"Small business medium rebalancing\",BI$14,1)))*IF($C53=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BJ52*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A53=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B53=\"Small business\",BJ$11,IF($B53=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BJ$12,IF($D53=\"Small business medium rebalancing\",BJ$14,1)))*IF($C53=\"Resi discount\",1+BJ$10,1),BI53*BJ$8*IF(AND($A53=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B53=\"Small business\",BJ$11,IF($B53=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BJ$12,IF($D53=\"Small business medium rebalancing\",BJ$14,1)))*IF($C53=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BK52*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A53=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B53=\"Small business\",BK$11,IF($B53=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BK$12,IF($D53=\"Small business medium rebalancing\",BK$14,1)))*IF($C53=\"Resi discount\",1+BK$10,1),BJ53*BK$8*IF(AND($A53=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B53=\"Small business\",BK$11,IF($B53=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BK$12,IF($D53=\"Small business medium rebalancing\",BK$14,1)))*IF($C53=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BL52*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A53=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B53=\"Small business\",BL$11,IF($B53=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BL$12,IF($D53=\"Small business medium rebalancing\",BL$14,1)))*IF($C53=\"Resi discount\",1+BL$10,1),BK53*BL$8*IF(AND($A53=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B53=\"Small business\",BL$11,IF($B53=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BL$12,IF($D53=\"Small business medium rebalancing\",BL$14,1)))*IF($C53=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BM52*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A53=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B53=\"Small business\",BM$11,IF($B53=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BM$12,IF($D53=\"Small business medium rebalancing\",BM$14,1)))*IF($C53=\"Resi discount\",1+BM$10,1),BL53*BM$8*IF(AND($A53=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B53=\"Small business\",BM$11,IF($B53=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BM$12,IF($D53=\"Small business medium rebalancing\",BM$14,1)))*IF($C53=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BN52*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A53=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B53=\"Small business\",BN$11,IF($B53=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BN$12,IF($D53=\"Small business medium rebalancing\",BN$14,1)))*IF($C53=\"Resi discount\",1+BN$10,1),BM53*BN$8*IF(AND($A53=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B53=\"Small business\",BN$11,IF($B53=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BN$12,IF($D53=\"Small business medium rebalancing\",BN$14,1)))*IF($C53=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BO52*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A53=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B53=\"Small business\",BO$11,IF($B53=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BO$12,IF($D53=\"Small business medium rebalancing\",BO$14,1)))*IF($C53=\"Resi discount\",1+BO$10,1),BN53*BO$8*IF(AND($A53=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B53=\"Small business\",BO$11,IF($B53=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BO$12,IF($D53=\"Small business medium rebalancing\",BO$14,1)))*IF($C53=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BP52*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A53=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B53=\"Small business\",BP$11,IF($B53=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BP$12,IF($D53=\"Small business medium rebalancing\",BP$14,1)))*IF($C53=\"Resi discount\",1+BP$10,1),BO53*BP$8*IF(AND($A53=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B53=\"Small business\",BP$11,IF($B53=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BP$12,IF($D53=\"Small business medium rebalancing\",BP$14,1)))*IF($C53=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BQ52*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A53=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B53=\"Small business\",BQ$11,IF($B53=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BQ$12,IF($D53=\"Small business medium rebalancing\",BQ$14,1)))*IF($C53=\"Resi discount\",1+BQ$10,1),BP53*BQ$8*IF(AND($A53=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B53=\"Small business\",BQ$11,IF($B53=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BQ$12,IF($D53=\"Small business medium rebalancing\",BQ$14,1)))*IF($C53=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BR52*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A53=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B53=\"Small business\",BR$11,IF($B53=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BR$12,IF($D53=\"Small business medium rebalancing\",BR$14,1)))*IF($C53=\"Resi discount\",1+BR$10,1),BQ53*BR$8*IF(AND($A53=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B53=\"Small business\",BR$11,IF($B53=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BR$12,IF($D53=\"Small business medium rebalancing\",BR$14,1)))*IF($C53=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BS52*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A53=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B53=\"Small business\",BS$11,IF($B53=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BS$12,IF($D53=\"Small business medium rebalancing\",BS$14,1)))*IF($C53=\"Resi discount\",1+BS$10,1),BR53*BS$8*IF(AND($A53=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B53=\"Small business\",BS$11,IF($B53=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BS$12,IF($D53=\"Small business medium rebalancing\",BS$14,1)))*IF($C53=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BT52*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A53=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B53=\"Small business\",BT$11,IF($B53=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BT$12,IF($D53=\"Small business medium rebalancing\",BT$14,1)))*IF($C53=\"Resi discount\",1+BT$10,1),BS53*BT$8*IF(AND($A53=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B53=\"Small business\",BT$11,IF($B53=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BT$12,IF($D53=\"Small business medium rebalancing\",BT$14,1)))*IF($C53=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BU52*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A53=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B53=\"Small business\",BU$11,IF($B53=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BU$12,IF($D53=\"Small business medium rebalancing\",BU$14,1)))*IF($C53=\"Resi discount\",1+BU$10,1),BT53*BU$8*IF(AND($A53=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B53=\"Small business\",BU$11,IF($B53=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BU$12,IF($D53=\"Small business medium rebalancing\",BU$14,1)))*IF($C53=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BV52*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A53=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B53=\"Small business\",BV$11,IF($B53=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BV$12,IF($D53=\"Small business medium rebalancing\",BV$14,1)))*IF($C53=\"Resi discount\",1+BV$10,1),BU53*BV$8*IF(AND($A53=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B53=\"Small business\",BV$11,IF($B53=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BV$12,IF($D53=\"Small business medium rebalancing\",BV$14,1)))*IF($C53=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BW52*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A53=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B53=\"Small business\",BW$11,IF($B53=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BW$12,IF($D53=\"Small business medium rebalancing\",BW$14,1)))*IF($C53=\"Resi discount\",1+BW$10,1),BV53*BW$8*IF(AND($A53=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B53=\"Small business\",BW$11,IF($B53=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BW$12,IF($D53=\"Small business medium rebalancing\",BW$14,1)))*IF($C53=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BX52*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A53=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B53=\"Small business\",BX$11,IF($B53=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BX$12,IF($D53=\"Small business medium rebalancing\",BX$14,1)))*IF($C53=\"Resi discount\",1+BX$10,1),BW53*BX$8*IF(AND($A53=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B53=\"Small business\",BX$11,IF($B53=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BX$12,IF($D53=\"Small business medium rebalancing\",BX$14,1)))*IF($C53=\"Resi discount\",1+BX$10,1)))","v":24.776546324236989},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BY52*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A53=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B53=\"Small business\",BY$11,IF($B53=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BY$12,IF($D53=\"Small business medium rebalancing\",BY$14,1)))*IF($C53=\"Resi discount\",1+BY$10,1),BX53*BY$8*IF(AND($A53=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B53=\"Small business\",BY$11,IF($B53=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BY$12,IF($D53=\"Small business medium rebalancing\",BY$14,1)))*IF($C53=\"Resi discount\",1+BY$10,1)))","v":25.427306628330925},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),BZ52*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A53=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B53=\"Small business\",BZ$11,IF($B53=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BZ$12,IF($D53=\"Small business medium rebalancing\",BZ$14,1)))*IF($C53=\"Resi discount\",1+BZ$10,1),BY53*BZ$8*IF(AND($A53=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B53=\"Small business\",BZ$11,IF($B53=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",BZ$12,IF($D53=\"Small business medium rebalancing\",BZ$14,1)))*IF($C53=\"Resi discount\",1+BZ$10,1)))","v":26.129096022291534},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CA52*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A53=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B53=\"Small business\",CA$11,IF($B53=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CA$12,IF($D53=\"Small business medium rebalancing\",CA$14,1)))*IF($C53=\"Resi discount\",1+CA$10,1),BZ53*CA$8*IF(AND($A53=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B53=\"Small business\",CA$11,IF($B53=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CA$12,IF($D53=\"Small business medium rebalancing\",CA$14,1)))*IF($C53=\"Resi discount\",1+CA$10,1)))","v":26.894697855077908},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CB52*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A53=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B53=\"Small business\",CB$11,IF($B53=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CB$12,IF($D53=\"Small business medium rebalancing\",CB$14,1)))*IF($C53=\"Resi discount\",1+CB$10,1),CA53*CB$8*IF(AND($A53=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B53=\"Small business\",CB$11,IF($B53=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CB$12,IF($D53=\"Small business medium rebalancing\",CB$14,1)))*IF($C53=\"Resi discount\",1+CB$10,1)))","v":27.460041026316993},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CC52*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A53=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B53=\"Small business\",CC$11,IF($B53=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CC$12,IF($D53=\"Small business medium rebalancing\",CC$14,1)))*IF($C53=\"Resi discount\",1+CC$10,1),CB53*CC$8*IF(AND($A53=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B53=\"Small business\",CC$11,IF($B53=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CC$12,IF($D53=\"Small business medium rebalancing\",CC$14,1)))*IF($C53=\"Resi discount\",1+CC$10,1)))","v":41.298503207805012},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CD52*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A53=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B53=\"Small business\",CD$11,IF($B53=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CD$12,IF($D53=\"Small business medium rebalancing\",CD$14,1)))*IF($C53=\"Resi discount\",1+CD$10,1),CC53*CD$8*IF(AND($A53=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B53=\"Small business\",CD$11,IF($B53=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CD$12,IF($D53=\"Small business medium rebalancing\",CD$14,1)))*IF($C53=\"Resi discount\",1+CD$10,1)))","v":42.383215586779535},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CE52*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A53=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B53=\"Small business\",CE$11,IF($B53=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CE$12,IF($D53=\"Small business medium rebalancing\",CE$14,1)))*IF($C53=\"Resi discount\",1+CE$10,1),CD53*CE$8*IF(AND($A53=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B53=\"Small business\",CE$11,IF($B53=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CE$12,IF($D53=\"Small business medium rebalancing\",CE$14,1)))*IF($C53=\"Resi discount\",1+CE$10,1)))","v":43.552985221271896},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CF52*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A53=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B53=\"Small business\",CF$11,IF($B53=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CF$12,IF($D53=\"Small business medium rebalancing\",CF$14,1)))*IF($C53=\"Resi discount\",1+CF$10,1),CE53*CF$8*IF(AND($A53=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B53=\"Small business\",CF$11,IF($B53=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CF$12,IF($D53=\"Small business medium rebalancing\",CF$14,1)))*IF($C53=\"Resi discount\",1+CF$10,1)))","v":44.829119890465073},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CG52*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A53=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B53=\"Small business\",CG$11,IF($B53=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CG$12,IF($D53=\"Small business medium rebalancing\",CG$14,1)))*IF($C53=\"Resi discount\",1+CG$10,1),CF53*CG$8*IF(AND($A53=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B53=\"Small business\",CG$11,IF($B53=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CG$12,IF($D53=\"Small business medium rebalancing\",CG$14,1)))*IF($C53=\"Resi discount\",1+CG$10,1)))","v":45.771455697295771},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CH52*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A53=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B53=\"Small business\",CH$11,IF($B53=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CH$12,IF($D53=\"Small business medium rebalancing\",CH$14,1)))*IF($C53=\"Resi discount\",1+CH$10,1),CG53*CH$8*IF(AND($A53=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B53=\"Small business\",CH$11,IF($B53=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CH$12,IF($D53=\"Small business medium rebalancing\",CH$14,1)))*IF($C53=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CI52*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A53=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B53=\"Small business\",CI$11,IF($B53=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CI$12,IF($D53=\"Small business medium rebalancing\",CI$14,1)))*IF($C53=\"Resi discount\",1+CI$10,1),CH53*CI$8*IF(AND($A53=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B53=\"Small business\",CI$11,IF($B53=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CI$12,IF($D53=\"Small business medium rebalancing\",CI$14,1)))*IF($C53=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CJ52*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A53=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B53=\"Small business\",CJ$11,IF($B53=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CJ$12,IF($D53=\"Small business medium rebalancing\",CJ$14,1)))*IF($C53=\"Resi discount\",1+CJ$10,1),CI53*CJ$8*IF(AND($A53=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B53=\"Small business\",CJ$11,IF($B53=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CJ$12,IF($D53=\"Small business medium rebalancing\",CJ$14,1)))*IF($C53=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CK52*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A53=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B53=\"Small business\",CK$11,IF($B53=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CK$12,IF($D53=\"Small business medium rebalancing\",CK$14,1)))*IF($C53=\"Resi discount\",1+CK$10,1),CJ53*CK$8*IF(AND($A53=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B53=\"Small business\",CK$11,IF($B53=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CK$12,IF($D53=\"Small business medium rebalancing\",CK$14,1)))*IF($C53=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CL52*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A53=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B53=\"Small business\",CL$11,IF($B53=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CL$12,IF($D53=\"Small business medium rebalancing\",CL$14,1)))*IF($C53=\"Resi discount\",1+CL$10,1),CK53*CL$8*IF(AND($A53=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B53=\"Small business\",CL$11,IF($B53=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CL$12,IF($D53=\"Small business medium rebalancing\",CL$14,1)))*IF($C53=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CM52*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A53=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B53=\"Small business\",CM$11,IF($B53=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CM$12,IF($D53=\"Small business medium rebalancing\",CM$14,1)))*IF($C53=\"Resi discount\",1+CM$10,1),CL53*CM$8*IF(AND($A53=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B53=\"Small business\",CM$11,IF($B53=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CM$12,IF($D53=\"Small business medium rebalancing\",CM$14,1)))*IF($C53=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CN52*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A53=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B53=\"Small business\",CN$11,IF($B53=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CN$12,IF($D53=\"Small business medium rebalancing\",CN$14,1)))*IF($C53=\"Resi discount\",1+CN$10,1),CM53*CN$8*IF(AND($A53=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B53=\"Small business\",CN$11,IF($B53=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CN$12,IF($D53=\"Small business medium rebalancing\",CN$14,1)))*IF($C53=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CO52*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A53=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B53=\"Small business\",CO$11,IF($B53=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CO$12,IF($D53=\"Small business medium rebalancing\",CO$14,1)))*IF($C53=\"Resi discount\",1+CO$10,1),CN53*CO$8*IF(AND($A53=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B53=\"Small business\",CO$11,IF($B53=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CO$12,IF($D53=\"Small business medium rebalancing\",CO$14,1)))*IF($C53=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CP52*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A53=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B53=\"Small business\",CP$11,IF($B53=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CP$12,IF($D53=\"Small business medium rebalancing\",CP$14,1)))*IF($C53=\"Resi discount\",1+CP$10,1),CO53*CP$8*IF(AND($A53=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B53=\"Small business\",CP$11,IF($B53=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CP$12,IF($D53=\"Small business medium rebalancing\",CP$14,1)))*IF($C53=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E53=\"NAT56\",$E53=\"NAT75\")),CQ52*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E53,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A53=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B53=\"Small business\",CQ$11,IF($B53=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CQ$12,IF($D53=\"Small business medium rebalancing\",CQ$14,1)))*IF($C53=\"Resi discount\",1+CQ$10,1),CP53*CQ$8*IF(AND($A53=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B53=\"Small business\",CQ$11,IF($B53=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D53=\"Small business rebalancing\",CQ$12,IF($D53=\"Small business medium rebalancing\",CQ$14,1)))*IF($C53=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$42","v":"NAT56"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),F53*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A54=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B54=\"Small business\",F$11,IF($B54=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",F$12,IF($D54=\"Small business medium rebalancing\",F$14,1)))*IF($C54=\"Resi discount\",1+F$10,1),E54*F$8*IF(AND($A54=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B54=\"Small business\",F$11,IF($B54=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",F$12,IF($D54=\"Small business medium rebalancing\",F$14,1)))*IF($C54=\"Resi discount\",1+F$10,1)))","v":3503.3588804917536},{"$f":"IF(AND(G$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),G53*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A54=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B54=\"Small business\",G$11,IF($B54=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",G$12,IF($D54=\"Small business medium rebalancing\",G$14,1)))*IF($C54=\"Resi discount\",1+G$10,1),F54*G$8*IF(AND($A54=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B54=\"Small business\",G$11,IF($B54=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",G$12,IF($D54=\"Small business medium rebalancing\",G$14,1)))*IF($C54=\"Resi discount\",1+G$10,1)))","v":3595.3752116052146},{"$f":"IF(AND(H$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),H53*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A54=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B54=\"Small business\",H$11,IF($B54=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",H$12,IF($D54=\"Small business medium rebalancing\",H$14,1)))*IF($C54=\"Resi discount\",1+H$10,1),G54*H$8*IF(AND($A54=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B54=\"Small business\",H$11,IF($B54=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",H$12,IF($D54=\"Small business medium rebalancing\",H$14,1)))*IF($C54=\"Resi discount\",1+H$10,1)))","v":3694.606963819273},{"$f":"IF(AND(I$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),I53*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A54=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B54=\"Small business\",I$11,IF($B54=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",I$12,IF($D54=\"Small business medium rebalancing\",I$14,1)))*IF($C54=\"Resi discount\",1+I$10,1),H54*I$8*IF(AND($A54=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B54=\"Small business\",I$11,IF($B54=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",I$12,IF($D54=\"Small business medium rebalancing\",I$14,1)))*IF($C54=\"Resi discount\",1+I$10,1)))","v":3802.8616795779881},{"$f":"IF(AND(J$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),J53*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A54=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B54=\"Small business\",J$11,IF($B54=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",J$12,IF($D54=\"Small business medium rebalancing\",J$14,1)))*IF($C54=\"Resi discount\",1+J$10,1),I54*J$8*IF(AND($A54=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B54=\"Small business\",J$11,IF($B54=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",J$12,IF($D54=\"Small business medium rebalancing\",J$14,1)))*IF($C54=\"Resi discount\",1+J$10,1)))","v":3882.8001824494859},{"$f":"IF(AND(K$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),K53*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A54=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B54=\"Small business\",K$11,IF($B54=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",K$12,IF($D54=\"Small business medium rebalancing\",K$14,1)))*IF($C54=\"Resi discount\",1+K$10,1),J54*K$8*IF(AND($A54=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B54=\"Small business\",K$11,IF($B54=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",K$12,IF($D54=\"Small business medium rebalancing\",K$14,1)))*IF($C54=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),L53*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A54=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B54=\"Small business\",L$11,IF($B54=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",L$12,IF($D54=\"Small business medium rebalancing\",L$14,1)))*IF($C54=\"Resi discount\",1+L$10,1),K54*L$8*IF(AND($A54=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B54=\"Small business\",L$11,IF($B54=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",L$12,IF($D54=\"Small business medium rebalancing\",L$14,1)))*IF($C54=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),M53*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A54=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B54=\"Small business\",M$11,IF($B54=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",M$12,IF($D54=\"Small business medium rebalancing\",M$14,1)))*IF($C54=\"Resi discount\",1+M$10,1),L54*M$8*IF(AND($A54=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B54=\"Small business\",M$11,IF($B54=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",M$12,IF($D54=\"Small business medium rebalancing\",M$14,1)))*IF($C54=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),N53*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A54=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B54=\"Small business\",N$11,IF($B54=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",N$12,IF($D54=\"Small business medium rebalancing\",N$14,1)))*IF($C54=\"Resi discount\",1+N$10,1),M54*N$8*IF(AND($A54=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B54=\"Small business\",N$11,IF($B54=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",N$12,IF($D54=\"Small business medium rebalancing\",N$14,1)))*IF($C54=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),O53*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A54=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B54=\"Small business\",O$11,IF($B54=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",O$12,IF($D54=\"Small business medium rebalancing\",O$14,1)))*IF($C54=\"Resi discount\",1+O$10,1),N54*O$8*IF(AND($A54=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B54=\"Small business\",O$11,IF($B54=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",O$12,IF($D54=\"Small business medium rebalancing\",O$14,1)))*IF($C54=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),P53*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A54=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B54=\"Small business\",P$11,IF($B54=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",P$12,IF($D54=\"Small business medium rebalancing\",P$14,1)))*IF($C54=\"Resi discount\",1+P$10,1),O54*P$8*IF(AND($A54=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B54=\"Small business\",P$11,IF($B54=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",P$12,IF($D54=\"Small business medium rebalancing\",P$14,1)))*IF($C54=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),Q53*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A54=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B54=\"Small business\",Q$11,IF($B54=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",Q$12,IF($D54=\"Small business medium rebalancing\",Q$14,1)))*IF($C54=\"Resi discount\",1+Q$10,1),P54*Q$8*IF(AND($A54=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B54=\"Small business\",Q$11,IF($B54=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",Q$12,IF($D54=\"Small business medium rebalancing\",Q$14,1)))*IF($C54=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),R53*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A54=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B54=\"Small business\",R$11,IF($B54=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",R$12,IF($D54=\"Small business medium rebalancing\",R$14,1)))*IF($C54=\"Resi discount\",1+R$10,1),Q54*R$8*IF(AND($A54=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B54=\"Small business\",R$11,IF($B54=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",R$12,IF($D54=\"Small business medium rebalancing\",R$14,1)))*IF($C54=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),S53*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A54=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B54=\"Small business\",S$11,IF($B54=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",S$12,IF($D54=\"Small business medium rebalancing\",S$14,1)))*IF($C54=\"Resi discount\",1+S$10,1),R54*S$8*IF(AND($A54=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B54=\"Small business\",S$11,IF($B54=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",S$12,IF($D54=\"Small business medium rebalancing\",S$14,1)))*IF($C54=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),T53*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A54=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B54=\"Small business\",T$11,IF($B54=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",T$12,IF($D54=\"Small business medium rebalancing\",T$14,1)))*IF($C54=\"Resi discount\",1+T$10,1),S54*T$8*IF(AND($A54=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B54=\"Small business\",T$11,IF($B54=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",T$12,IF($D54=\"Small business medium rebalancing\",T$14,1)))*IF($C54=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),U53*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A54=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B54=\"Small business\",U$11,IF($B54=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",U$12,IF($D54=\"Small business medium rebalancing\",U$14,1)))*IF($C54=\"Resi discount\",1+U$10,1),T54*U$8*IF(AND($A54=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B54=\"Small business\",U$11,IF($B54=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",U$12,IF($D54=\"Small business medium rebalancing\",U$14,1)))*IF($C54=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),V53*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A54=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B54=\"Small business\",V$11,IF($B54=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",V$12,IF($D54=\"Small business medium rebalancing\",V$14,1)))*IF($C54=\"Resi discount\",1+V$10,1),U54*V$8*IF(AND($A54=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B54=\"Small business\",V$11,IF($B54=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",V$12,IF($D54=\"Small business medium rebalancing\",V$14,1)))*IF($C54=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),W53*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A54=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B54=\"Small business\",W$11,IF($B54=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",W$12,IF($D54=\"Small business medium rebalancing\",W$14,1)))*IF($C54=\"Resi discount\",1+W$10,1),V54*W$8*IF(AND($A54=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B54=\"Small business\",W$11,IF($B54=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",W$12,IF($D54=\"Small business medium rebalancing\",W$14,1)))*IF($C54=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),X53*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A54=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B54=\"Small business\",X$11,IF($B54=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",X$12,IF($D54=\"Small business medium rebalancing\",X$14,1)))*IF($C54=\"Resi discount\",1+X$10,1),W54*X$8*IF(AND($A54=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B54=\"Small business\",X$11,IF($B54=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",X$12,IF($D54=\"Small business medium rebalancing\",X$14,1)))*IF($C54=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),Y53*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A54=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B54=\"Small business\",Y$11,IF($B54=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",Y$12,IF($D54=\"Small business medium rebalancing\",Y$14,1)))*IF($C54=\"Resi discount\",1+Y$10,1),X54*Y$8*IF(AND($A54=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B54=\"Small business\",Y$11,IF($B54=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",Y$12,IF($D54=\"Small business medium rebalancing\",Y$14,1)))*IF($C54=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),Z53*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A54=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B54=\"Small business\",Z$11,IF($B54=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",Z$12,IF($D54=\"Small business medium rebalancing\",Z$14,1)))*IF($C54=\"Resi discount\",1+Z$10,1),Y54*Z$8*IF(AND($A54=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B54=\"Small business\",Z$11,IF($B54=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",Z$12,IF($D54=\"Small business medium rebalancing\",Z$14,1)))*IF($C54=\"Resi discount\",1+Z$10,1)))","v":14.357712036192979},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AA53*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A54=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B54=\"Small business\",AA$11,IF($B54=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AA$12,IF($D54=\"Small business medium rebalancing\",AA$14,1)))*IF($C54=\"Resi discount\",1+AA$10,1),Z54*AA$8*IF(AND($A54=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B54=\"Small business\",AA$11,IF($B54=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AA$12,IF($D54=\"Small business medium rebalancing\",AA$14,1)))*IF($C54=\"Resi discount\",1+AA$10,1)))","v":14.734819843249451},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AB53*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A54=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B54=\"Small business\",AB$11,IF($B54=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AB$12,IF($D54=\"Small business medium rebalancing\",AB$14,1)))*IF($C54=\"Resi discount\",1+AB$10,1),AA54*AB$8*IF(AND($A54=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B54=\"Small business\",AB$11,IF($B54=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AB$12,IF($D54=\"Small business medium rebalancing\",AB$14,1)))*IF($C54=\"Resi discount\",1+AB$10,1)))","v":15.141498397099554},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AC53*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A54=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B54=\"Small business\",AC$11,IF($B54=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AC$12,IF($D54=\"Small business medium rebalancing\",AC$14,1)))*IF($C54=\"Resi discount\",1+AC$10,1),AB54*AC$8*IF(AND($A54=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B54=\"Small business\",AC$11,IF($B54=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AC$12,IF($D54=\"Small business medium rebalancing\",AC$14,1)))*IF($C54=\"Resi discount\",1+AC$10,1)))","v":15.58515549545694},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AD53*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A54=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B54=\"Small business\",AD$11,IF($B54=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AD$12,IF($D54=\"Small business medium rebalancing\",AD$14,1)))*IF($C54=\"Resi discount\",1+AD$10,1),AC54*AD$8*IF(AND($A54=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B54=\"Small business\",AD$11,IF($B54=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AD$12,IF($D54=\"Small business medium rebalancing\",AD$14,1)))*IF($C54=\"Resi discount\",1+AD$10,1)))","v":15.912765096410025},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AE53*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A54=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B54=\"Small business\",AE$11,IF($B54=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AE$12,IF($D54=\"Small business medium rebalancing\",AE$14,1)))*IF($C54=\"Resi discount\",1+AE$10,1),AD54*AE$8*IF(AND($A54=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B54=\"Small business\",AE$11,IF($B54=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AE$12,IF($D54=\"Small business medium rebalancing\",AE$14,1)))*IF($C54=\"Resi discount\",1+AE$10,1)))","v":10.26717952121937},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AF53*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A54=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B54=\"Small business\",AF$11,IF($B54=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AF$12,IF($D54=\"Small business medium rebalancing\",AF$14,1)))*IF($C54=\"Resi discount\",1+AF$10,1),AE54*AF$8*IF(AND($A54=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B54=\"Small business\",AF$11,IF($B54=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AF$12,IF($D54=\"Small business medium rebalancing\",AF$14,1)))*IF($C54=\"Resi discount\",1+AF$10,1)))","v":10.536848779395186},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AG53*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A54=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B54=\"Small business\",AG$11,IF($B54=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AG$12,IF($D54=\"Small business medium rebalancing\",AG$14,1)))*IF($C54=\"Resi discount\",1+AG$10,1),AF54*AG$8*IF(AND($A54=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B54=\"Small business\",AG$11,IF($B54=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AG$12,IF($D54=\"Small business medium rebalancing\",AG$14,1)))*IF($C54=\"Resi discount\",1+AG$10,1)))","v":10.827664036678756},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AH53*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A54=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B54=\"Small business\",AH$11,IF($B54=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AH$12,IF($D54=\"Small business medium rebalancing\",AH$14,1)))*IF($C54=\"Resi discount\",1+AH$10,1),AG54*AH$8*IF(AND($A54=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B54=\"Small business\",AH$11,IF($B54=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AH$12,IF($D54=\"Small business medium rebalancing\",AH$14,1)))*IF($C54=\"Resi discount\",1+AH$10,1)))","v":11.144922598712597},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AI53*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A54=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B54=\"Small business\",AI$11,IF($B54=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AI$12,IF($D54=\"Small business medium rebalancing\",AI$14,1)))*IF($C54=\"Resi discount\",1+AI$10,1),AH54*AI$8*IF(AND($A54=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B54=\"Small business\",AI$11,IF($B54=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AI$12,IF($D54=\"Small business medium rebalancing\",AI$14,1)))*IF($C54=\"Resi discount\",1+AI$10,1)))","v":11.379195759880709},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AJ53*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A54=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B54=\"Small business\",AJ$11,IF($B54=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AJ$12,IF($D54=\"Small business medium rebalancing\",AJ$14,1)))*IF($C54=\"Resi discount\",1+AJ$10,1),AI54*AJ$8*IF(AND($A54=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B54=\"Small business\",AJ$11,IF($B54=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AJ$12,IF($D54=\"Small business medium rebalancing\",AJ$14,1)))*IF($C54=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AK53*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A54=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B54=\"Small business\",AK$11,IF($B54=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AK$12,IF($D54=\"Small business medium rebalancing\",AK$14,1)))*IF($C54=\"Resi discount\",1+AK$10,1),AJ54*AK$8*IF(AND($A54=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B54=\"Small business\",AK$11,IF($B54=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AK$12,IF($D54=\"Small business medium rebalancing\",AK$14,1)))*IF($C54=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AL53*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A54=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B54=\"Small business\",AL$11,IF($B54=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AL$12,IF($D54=\"Small business medium rebalancing\",AL$14,1)))*IF($C54=\"Resi discount\",1+AL$10,1),AK54*AL$8*IF(AND($A54=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B54=\"Small business\",AL$11,IF($B54=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AL$12,IF($D54=\"Small business medium rebalancing\",AL$14,1)))*IF($C54=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AM53*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A54=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B54=\"Small business\",AM$11,IF($B54=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AM$12,IF($D54=\"Small business medium rebalancing\",AM$14,1)))*IF($C54=\"Resi discount\",1+AM$10,1),AL54*AM$8*IF(AND($A54=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B54=\"Small business\",AM$11,IF($B54=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AM$12,IF($D54=\"Small business medium rebalancing\",AM$14,1)))*IF($C54=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AN53*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A54=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B54=\"Small business\",AN$11,IF($B54=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AN$12,IF($D54=\"Small business medium rebalancing\",AN$14,1)))*IF($C54=\"Resi discount\",1+AN$10,1),AM54*AN$8*IF(AND($A54=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B54=\"Small business\",AN$11,IF($B54=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AN$12,IF($D54=\"Small business medium rebalancing\",AN$14,1)))*IF($C54=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AO53*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A54=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B54=\"Small business\",AO$11,IF($B54=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AO$12,IF($D54=\"Small business medium rebalancing\",AO$14,1)))*IF($C54=\"Resi discount\",1+AO$10,1),AN54*AO$8*IF(AND($A54=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B54=\"Small business\",AO$11,IF($B54=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AO$12,IF($D54=\"Small business medium rebalancing\",AO$14,1)))*IF($C54=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AP53*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A54=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B54=\"Small business\",AP$11,IF($B54=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AP$12,IF($D54=\"Small business medium rebalancing\",AP$14,1)))*IF($C54=\"Resi discount\",1+AP$10,1),AO54*AP$8*IF(AND($A54=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B54=\"Small business\",AP$11,IF($B54=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AP$12,IF($D54=\"Small business medium rebalancing\",AP$14,1)))*IF($C54=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AQ53*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A54=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B54=\"Small business\",AQ$11,IF($B54=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AQ$12,IF($D54=\"Small business medium rebalancing\",AQ$14,1)))*IF($C54=\"Resi discount\",1+AQ$10,1),AP54*AQ$8*IF(AND($A54=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B54=\"Small business\",AQ$11,IF($B54=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AQ$12,IF($D54=\"Small business medium rebalancing\",AQ$14,1)))*IF($C54=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AR53*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A54=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B54=\"Small business\",AR$11,IF($B54=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AR$12,IF($D54=\"Small business medium rebalancing\",AR$14,1)))*IF($C54=\"Resi discount\",1+AR$10,1),AQ54*AR$8*IF(AND($A54=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B54=\"Small business\",AR$11,IF($B54=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AR$12,IF($D54=\"Small business medium rebalancing\",AR$14,1)))*IF($C54=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AS53*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A54=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B54=\"Small business\",AS$11,IF($B54=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AS$12,IF($D54=\"Small business medium rebalancing\",AS$14,1)))*IF($C54=\"Resi discount\",1+AS$10,1),AR54*AS$8*IF(AND($A54=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B54=\"Small business\",AS$11,IF($B54=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AS$12,IF($D54=\"Small business medium rebalancing\",AS$14,1)))*IF($C54=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AT53*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A54=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B54=\"Small business\",AT$11,IF($B54=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AT$12,IF($D54=\"Small business medium rebalancing\",AT$14,1)))*IF($C54=\"Resi discount\",1+AT$10,1),AS54*AT$8*IF(AND($A54=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B54=\"Small business\",AT$11,IF($B54=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AT$12,IF($D54=\"Small business medium rebalancing\",AT$14,1)))*IF($C54=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AU53*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A54=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B54=\"Small business\",AU$11,IF($B54=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AU$12,IF($D54=\"Small business medium rebalancing\",AU$14,1)))*IF($C54=\"Resi discount\",1+AU$10,1),AT54*AU$8*IF(AND($A54=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B54=\"Small business\",AU$11,IF($B54=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AU$12,IF($D54=\"Small business medium rebalancing\",AU$14,1)))*IF($C54=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AV53*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A54=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B54=\"Small business\",AV$11,IF($B54=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AV$12,IF($D54=\"Small business medium rebalancing\",AV$14,1)))*IF($C54=\"Resi discount\",1+AV$10,1),AU54*AV$8*IF(AND($A54=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B54=\"Small business\",AV$11,IF($B54=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AV$12,IF($D54=\"Small business medium rebalancing\",AV$14,1)))*IF($C54=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AW53*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A54=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B54=\"Small business\",AW$11,IF($B54=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AW$12,IF($D54=\"Small business medium rebalancing\",AW$14,1)))*IF($C54=\"Resi discount\",1+AW$10,1),AV54*AW$8*IF(AND($A54=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B54=\"Small business\",AW$11,IF($B54=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AW$12,IF($D54=\"Small business medium rebalancing\",AW$14,1)))*IF($C54=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AX53*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A54=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B54=\"Small business\",AX$11,IF($B54=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AX$12,IF($D54=\"Small business medium rebalancing\",AX$14,1)))*IF($C54=\"Resi discount\",1+AX$10,1),AW54*AX$8*IF(AND($A54=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B54=\"Small business\",AX$11,IF($B54=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AX$12,IF($D54=\"Small business medium rebalancing\",AX$14,1)))*IF($C54=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AY53*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A54=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B54=\"Small business\",AY$11,IF($B54=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AY$12,IF($D54=\"Small business medium rebalancing\",AY$14,1)))*IF($C54=\"Resi discount\",1+AY$10,1),AX54*AY$8*IF(AND($A54=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B54=\"Small business\",AY$11,IF($B54=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AY$12,IF($D54=\"Small business medium rebalancing\",AY$14,1)))*IF($C54=\"Resi discount\",1+AY$10,1)))","v":4.6704105819873156},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),AZ53*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A54=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B54=\"Small business\",AZ$11,IF($B54=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AZ$12,IF($D54=\"Small business medium rebalancing\",AZ$14,1)))*IF($C54=\"Resi discount\",1+AZ$10,1),AY54*AZ$8*IF(AND($A54=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B54=\"Small business\",AZ$11,IF($B54=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",AZ$12,IF($D54=\"Small business medium rebalancing\",AZ$14,1)))*IF($C54=\"Resi discount\",1+AZ$10,1)))","v":4.7930797292850755},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BA53*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A54=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B54=\"Small business\",BA$11,IF($B54=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BA$12,IF($D54=\"Small business medium rebalancing\",BA$14,1)))*IF($C54=\"Resi discount\",1+BA$10,1),AZ54*BA$8*IF(AND($A54=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B54=\"Small business\",BA$11,IF($B54=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BA$12,IF($D54=\"Small business medium rebalancing\",BA$14,1)))*IF($C54=\"Resi discount\",1+BA$10,1)))","v":4.9253679251049194},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BB53*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A54=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B54=\"Small business\",BB$11,IF($B54=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BB$12,IF($D54=\"Small business medium rebalancing\",BB$14,1)))*IF($C54=\"Resi discount\",1+BB$10,1),BA54*BB$8*IF(AND($A54=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B54=\"Small business\",BB$11,IF($B54=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BB$12,IF($D54=\"Small business medium rebalancing\",BB$14,1)))*IF($C54=\"Resi discount\",1+BB$10,1)))","v":5.069684847029448},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BC53*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A54=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B54=\"Small business\",BC$11,IF($B54=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BC$12,IF($D54=\"Small business medium rebalancing\",BC$14,1)))*IF($C54=\"Resi discount\",1+BC$10,1),BB54*BC$8*IF(AND($A54=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B54=\"Small business\",BC$11,IF($B54=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BC$12,IF($D54=\"Small business medium rebalancing\",BC$14,1)))*IF($C54=\"Resi discount\",1+BC$10,1)))","v":5.1762527558435352},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BD53*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A54=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B54=\"Small business\",BD$11,IF($B54=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BD$12,IF($D54=\"Small business medium rebalancing\",BD$14,1)))*IF($C54=\"Resi discount\",1+BD$10,1),BC54*BD$8*IF(AND($A54=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B54=\"Small business\",BD$11,IF($B54=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BD$12,IF($D54=\"Small business medium rebalancing\",BD$14,1)))*IF($C54=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BE53*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A54=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B54=\"Small business\",BE$11,IF($B54=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BE$12,IF($D54=\"Small business medium rebalancing\",BE$14,1)))*IF($C54=\"Resi discount\",1+BE$10,1),BD54*BE$8*IF(AND($A54=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B54=\"Small business\",BE$11,IF($B54=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BE$12,IF($D54=\"Small business medium rebalancing\",BE$14,1)))*IF($C54=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BF53*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A54=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B54=\"Small business\",BF$11,IF($B54=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BF$12,IF($D54=\"Small business medium rebalancing\",BF$14,1)))*IF($C54=\"Resi discount\",1+BF$10,1),BE54*BF$8*IF(AND($A54=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B54=\"Small business\",BF$11,IF($B54=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BF$12,IF($D54=\"Small business medium rebalancing\",BF$14,1)))*IF($C54=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BG53*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A54=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B54=\"Small business\",BG$11,IF($B54=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BG$12,IF($D54=\"Small business medium rebalancing\",BG$14,1)))*IF($C54=\"Resi discount\",1+BG$10,1),BF54*BG$8*IF(AND($A54=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B54=\"Small business\",BG$11,IF($B54=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BG$12,IF($D54=\"Small business medium rebalancing\",BG$14,1)))*IF($C54=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BH53*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A54=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B54=\"Small business\",BH$11,IF($B54=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BH$12,IF($D54=\"Small business medium rebalancing\",BH$14,1)))*IF($C54=\"Resi discount\",1+BH$10,1),BG54*BH$8*IF(AND($A54=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B54=\"Small business\",BH$11,IF($B54=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BH$12,IF($D54=\"Small business medium rebalancing\",BH$14,1)))*IF($C54=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BI53*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A54=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B54=\"Small business\",BI$11,IF($B54=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BI$12,IF($D54=\"Small business medium rebalancing\",BI$14,1)))*IF($C54=\"Resi discount\",1+BI$10,1),BH54*BI$8*IF(AND($A54=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B54=\"Small business\",BI$11,IF($B54=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BI$12,IF($D54=\"Small business medium rebalancing\",BI$14,1)))*IF($C54=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BJ53*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A54=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B54=\"Small business\",BJ$11,IF($B54=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BJ$12,IF($D54=\"Small business medium rebalancing\",BJ$14,1)))*IF($C54=\"Resi discount\",1+BJ$10,1),BI54*BJ$8*IF(AND($A54=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B54=\"Small business\",BJ$11,IF($B54=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BJ$12,IF($D54=\"Small business medium rebalancing\",BJ$14,1)))*IF($C54=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BK53*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A54=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B54=\"Small business\",BK$11,IF($B54=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BK$12,IF($D54=\"Small business medium rebalancing\",BK$14,1)))*IF($C54=\"Resi discount\",1+BK$10,1),BJ54*BK$8*IF(AND($A54=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B54=\"Small business\",BK$11,IF($B54=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BK$12,IF($D54=\"Small business medium rebalancing\",BK$14,1)))*IF($C54=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BL53*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A54=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B54=\"Small business\",BL$11,IF($B54=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BL$12,IF($D54=\"Small business medium rebalancing\",BL$14,1)))*IF($C54=\"Resi discount\",1+BL$10,1),BK54*BL$8*IF(AND($A54=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B54=\"Small business\",BL$11,IF($B54=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BL$12,IF($D54=\"Small business medium rebalancing\",BL$14,1)))*IF($C54=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BM53*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A54=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B54=\"Small business\",BM$11,IF($B54=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BM$12,IF($D54=\"Small business medium rebalancing\",BM$14,1)))*IF($C54=\"Resi discount\",1+BM$10,1),BL54*BM$8*IF(AND($A54=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B54=\"Small business\",BM$11,IF($B54=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BM$12,IF($D54=\"Small business medium rebalancing\",BM$14,1)))*IF($C54=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BN53*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A54=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B54=\"Small business\",BN$11,IF($B54=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BN$12,IF($D54=\"Small business medium rebalancing\",BN$14,1)))*IF($C54=\"Resi discount\",1+BN$10,1),BM54*BN$8*IF(AND($A54=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B54=\"Small business\",BN$11,IF($B54=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BN$12,IF($D54=\"Small business medium rebalancing\",BN$14,1)))*IF($C54=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BO53*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A54=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B54=\"Small business\",BO$11,IF($B54=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BO$12,IF($D54=\"Small business medium rebalancing\",BO$14,1)))*IF($C54=\"Resi discount\",1+BO$10,1),BN54*BO$8*IF(AND($A54=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B54=\"Small business\",BO$11,IF($B54=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BO$12,IF($D54=\"Small business medium rebalancing\",BO$14,1)))*IF($C54=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BP53*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A54=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B54=\"Small business\",BP$11,IF($B54=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BP$12,IF($D54=\"Small business medium rebalancing\",BP$14,1)))*IF($C54=\"Resi discount\",1+BP$10,1),BO54*BP$8*IF(AND($A54=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B54=\"Small business\",BP$11,IF($B54=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BP$12,IF($D54=\"Small business medium rebalancing\",BP$14,1)))*IF($C54=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BQ53*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A54=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B54=\"Small business\",BQ$11,IF($B54=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BQ$12,IF($D54=\"Small business medium rebalancing\",BQ$14,1)))*IF($C54=\"Resi discount\",1+BQ$10,1),BP54*BQ$8*IF(AND($A54=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B54=\"Small business\",BQ$11,IF($B54=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BQ$12,IF($D54=\"Small business medium rebalancing\",BQ$14,1)))*IF($C54=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BR53*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A54=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B54=\"Small business\",BR$11,IF($B54=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BR$12,IF($D54=\"Small business medium rebalancing\",BR$14,1)))*IF($C54=\"Resi discount\",1+BR$10,1),BQ54*BR$8*IF(AND($A54=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B54=\"Small business\",BR$11,IF($B54=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BR$12,IF($D54=\"Small business medium rebalancing\",BR$14,1)))*IF($C54=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BS53*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A54=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B54=\"Small business\",BS$11,IF($B54=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BS$12,IF($D54=\"Small business medium rebalancing\",BS$14,1)))*IF($C54=\"Resi discount\",1+BS$10,1),BR54*BS$8*IF(AND($A54=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B54=\"Small business\",BS$11,IF($B54=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BS$12,IF($D54=\"Small business medium rebalancing\",BS$14,1)))*IF($C54=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BT53*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A54=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B54=\"Small business\",BT$11,IF($B54=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BT$12,IF($D54=\"Small business medium rebalancing\",BT$14,1)))*IF($C54=\"Resi discount\",1+BT$10,1),BS54*BT$8*IF(AND($A54=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B54=\"Small business\",BT$11,IF($B54=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BT$12,IF($D54=\"Small business medium rebalancing\",BT$14,1)))*IF($C54=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BU53*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A54=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B54=\"Small business\",BU$11,IF($B54=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BU$12,IF($D54=\"Small business medium rebalancing\",BU$14,1)))*IF($C54=\"Resi discount\",1+BU$10,1),BT54*BU$8*IF(AND($A54=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B54=\"Small business\",BU$11,IF($B54=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BU$12,IF($D54=\"Small business medium rebalancing\",BU$14,1)))*IF($C54=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BV53*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A54=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B54=\"Small business\",BV$11,IF($B54=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BV$12,IF($D54=\"Small business medium rebalancing\",BV$14,1)))*IF($C54=\"Resi discount\",1+BV$10,1),BU54*BV$8*IF(AND($A54=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B54=\"Small business\",BV$11,IF($B54=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BV$12,IF($D54=\"Small business medium rebalancing\",BV$14,1)))*IF($C54=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BW53*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A54=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B54=\"Small business\",BW$11,IF($B54=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BW$12,IF($D54=\"Small business medium rebalancing\",BW$14,1)))*IF($C54=\"Resi discount\",1+BW$10,1),BV54*BW$8*IF(AND($A54=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B54=\"Small business\",BW$11,IF($B54=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BW$12,IF($D54=\"Small business medium rebalancing\",BW$14,1)))*IF($C54=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BX53*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A54=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B54=\"Small business\",BX$11,IF($B54=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BX$12,IF($D54=\"Small business medium rebalancing\",BX$14,1)))*IF($C54=\"Resi discount\",1+BX$10,1),BW54*BX$8*IF(AND($A54=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B54=\"Small business\",BX$11,IF($B54=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BX$12,IF($D54=\"Small business medium rebalancing\",BX$14,1)))*IF($C54=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BY53*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A54=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B54=\"Small business\",BY$11,IF($B54=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BY$12,IF($D54=\"Small business medium rebalancing\",BY$14,1)))*IF($C54=\"Resi discount\",1+BY$10,1),BX54*BY$8*IF(AND($A54=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B54=\"Small business\",BY$11,IF($B54=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BY$12,IF($D54=\"Small business medium rebalancing\",BY$14,1)))*IF($C54=\"Resi discount\",1+BY$10,1)))","v":5.0854613256661851},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),BZ53*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A54=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B54=\"Small business\",BZ$11,IF($B54=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BZ$12,IF($D54=\"Small business medium rebalancing\",BZ$14,1)))*IF($C54=\"Resi discount\",1+BZ$10,1),BY54*BZ$8*IF(AND($A54=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B54=\"Small business\",BZ$11,IF($B54=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",BZ$12,IF($D54=\"Small business medium rebalancing\",BZ$14,1)))*IF($C54=\"Resi discount\",1+BZ$10,1)))","v":10.451638408916615},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CA53*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A54=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B54=\"Small business\",CA$11,IF($B54=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CA$12,IF($D54=\"Small business medium rebalancing\",CA$14,1)))*IF($C54=\"Resi discount\",1+CA$10,1),BZ54*CA$8*IF(AND($A54=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B54=\"Small business\",CA$11,IF($B54=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CA$12,IF($D54=\"Small business medium rebalancing\",CA$14,1)))*IF($C54=\"Resi discount\",1+CA$10,1)))","v":16.136818713046743},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CB53*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A54=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B54=\"Small business\",CB$11,IF($B54=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CB$12,IF($D54=\"Small business medium rebalancing\",CB$14,1)))*IF($C54=\"Resi discount\",1+CB$10,1),CA54*CB$8*IF(AND($A54=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B54=\"Small business\",CB$11,IF($B54=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CB$12,IF($D54=\"Small business medium rebalancing\",CB$14,1)))*IF($C54=\"Resi discount\",1+CB$10,1)))","v":21.968032821053598},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CC53*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A54=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B54=\"Small business\",CC$11,IF($B54=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CC$12,IF($D54=\"Small business medium rebalancing\",CC$14,1)))*IF($C54=\"Resi discount\",1+CC$10,1),CB54*CC$8*IF(AND($A54=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B54=\"Small business\",CC$11,IF($B54=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CC$12,IF($D54=\"Small business medium rebalancing\",CC$14,1)))*IF($C54=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CD53*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A54=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B54=\"Small business\",CD$11,IF($B54=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CD$12,IF($D54=\"Small business medium rebalancing\",CD$14,1)))*IF($C54=\"Resi discount\",1+CD$10,1),CC54*CD$8*IF(AND($A54=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B54=\"Small business\",CD$11,IF($B54=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CD$12,IF($D54=\"Small business medium rebalancing\",CD$14,1)))*IF($C54=\"Resi discount\",1+CD$10,1)))","v":8.4766431173559074},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CE53*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A54=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B54=\"Small business\",CE$11,IF($B54=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CE$12,IF($D54=\"Small business medium rebalancing\",CE$14,1)))*IF($C54=\"Resi discount\",1+CE$10,1),CD54*CE$8*IF(AND($A54=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B54=\"Small business\",CE$11,IF($B54=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CE$12,IF($D54=\"Small business medium rebalancing\",CE$14,1)))*IF($C54=\"Resi discount\",1+CE$10,1)))","v":17.421194088508759},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CF53*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A54=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B54=\"Small business\",CF$11,IF($B54=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CF$12,IF($D54=\"Small business medium rebalancing\",CF$14,1)))*IF($C54=\"Resi discount\",1+CF$10,1),CE54*CF$8*IF(AND($A54=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B54=\"Small business\",CF$11,IF($B54=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CF$12,IF($D54=\"Small business medium rebalancing\",CF$14,1)))*IF($C54=\"Resi discount\",1+CF$10,1)))","v":26.897471934279043},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CG53*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A54=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B54=\"Small business\",CG$11,IF($B54=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CG$12,IF($D54=\"Small business medium rebalancing\",CG$14,1)))*IF($C54=\"Resi discount\",1+CG$10,1),CF54*CG$8*IF(AND($A54=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B54=\"Small business\",CG$11,IF($B54=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CG$12,IF($D54=\"Small business medium rebalancing\",CG$14,1)))*IF($C54=\"Resi discount\",1+CG$10,1)))","v":36.617164557836617},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CH53*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A54=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B54=\"Small business\",CH$11,IF($B54=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CH$12,IF($D54=\"Small business medium rebalancing\",CH$14,1)))*IF($C54=\"Resi discount\",1+CH$10,1),CG54*CH$8*IF(AND($A54=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B54=\"Small business\",CH$11,IF($B54=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CH$12,IF($D54=\"Small business medium rebalancing\",CH$14,1)))*IF($C54=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CI53*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A54=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B54=\"Small business\",CI$11,IF($B54=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CI$12,IF($D54=\"Small business medium rebalancing\",CI$14,1)))*IF($C54=\"Resi discount\",1+CI$10,1),CH54*CI$8*IF(AND($A54=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B54=\"Small business\",CI$11,IF($B54=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CI$12,IF($D54=\"Small business medium rebalancing\",CI$14,1)))*IF($C54=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CJ53*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A54=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B54=\"Small business\",CJ$11,IF($B54=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CJ$12,IF($D54=\"Small business medium rebalancing\",CJ$14,1)))*IF($C54=\"Resi discount\",1+CJ$10,1),CI54*CJ$8*IF(AND($A54=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B54=\"Small business\",CJ$11,IF($B54=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CJ$12,IF($D54=\"Small business medium rebalancing\",CJ$14,1)))*IF($C54=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CK53*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A54=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B54=\"Small business\",CK$11,IF($B54=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CK$12,IF($D54=\"Small business medium rebalancing\",CK$14,1)))*IF($C54=\"Resi discount\",1+CK$10,1),CJ54*CK$8*IF(AND($A54=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B54=\"Small business\",CK$11,IF($B54=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CK$12,IF($D54=\"Small business medium rebalancing\",CK$14,1)))*IF($C54=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CL53*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A54=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B54=\"Small business\",CL$11,IF($B54=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CL$12,IF($D54=\"Small business medium rebalancing\",CL$14,1)))*IF($C54=\"Resi discount\",1+CL$10,1),CK54*CL$8*IF(AND($A54=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B54=\"Small business\",CL$11,IF($B54=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CL$12,IF($D54=\"Small business medium rebalancing\",CL$14,1)))*IF($C54=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CM53*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A54=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B54=\"Small business\",CM$11,IF($B54=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CM$12,IF($D54=\"Small business medium rebalancing\",CM$14,1)))*IF($C54=\"Resi discount\",1+CM$10,1),CL54*CM$8*IF(AND($A54=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B54=\"Small business\",CM$11,IF($B54=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CM$12,IF($D54=\"Small business medium rebalancing\",CM$14,1)))*IF($C54=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CN53*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A54=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B54=\"Small business\",CN$11,IF($B54=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CN$12,IF($D54=\"Small business medium rebalancing\",CN$14,1)))*IF($C54=\"Resi discount\",1+CN$10,1),CM54*CN$8*IF(AND($A54=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B54=\"Small business\",CN$11,IF($B54=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CN$12,IF($D54=\"Small business medium rebalancing\",CN$14,1)))*IF($C54=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CO53*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A54=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B54=\"Small business\",CO$11,IF($B54=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CO$12,IF($D54=\"Small business medium rebalancing\",CO$14,1)))*IF($C54=\"Resi discount\",1+CO$10,1),CN54*CO$8*IF(AND($A54=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B54=\"Small business\",CO$11,IF($B54=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CO$12,IF($D54=\"Small business medium rebalancing\",CO$14,1)))*IF($C54=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CP53*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A54=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B54=\"Small business\",CP$11,IF($B54=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CP$12,IF($D54=\"Small business medium rebalancing\",CP$14,1)))*IF($C54=\"Resi discount\",1+CP$10,1),CO54*CP$8*IF(AND($A54=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B54=\"Small business\",CP$11,IF($B54=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CP$12,IF($D54=\"Small business medium rebalancing\",CP$14,1)))*IF($C54=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E54=\"NAT56\",$E54=\"NAT75\")),CQ53*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E54,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A54=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B54=\"Small business\",CQ$11,IF($B54=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CQ$12,IF($D54=\"Small business medium rebalancing\",CQ$14,1)))*IF($C54=\"Resi discount\",1+CQ$10,1),CP54*CQ$8*IF(AND($A54=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B54=\"Small business\",CQ$11,IF($B54=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D54=\"Small business rebalancing\",CQ$12,IF($D54=\"Small business medium rebalancing\",CQ$14,1)))*IF($C54=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$43","v":"NEN56"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),F54*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A55=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B55=\"Small business\",F$11,IF($B55=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",F$12,IF($D55=\"Small business medium rebalancing\",F$14,1)))*IF($C55=\"Resi discount\",1+F$10,1),E55*F$8*IF(AND($A55=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B55=\"Small business\",F$11,IF($B55=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",F$12,IF($D55=\"Small business medium rebalancing\",F$14,1)))*IF($C55=\"Resi discount\",1+F$10,1)))","v":3503.3588804917536},{"$f":"IF(AND(G$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),G54*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A55=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B55=\"Small business\",G$11,IF($B55=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",G$12,IF($D55=\"Small business medium rebalancing\",G$14,1)))*IF($C55=\"Resi discount\",1+G$10,1),F55*G$8*IF(AND($A55=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B55=\"Small business\",G$11,IF($B55=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",G$12,IF($D55=\"Small business medium rebalancing\",G$14,1)))*IF($C55=\"Resi discount\",1+G$10,1)))","v":3595.3752116052146},{"$f":"IF(AND(H$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),H54*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A55=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B55=\"Small business\",H$11,IF($B55=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",H$12,IF($D55=\"Small business medium rebalancing\",H$14,1)))*IF($C55=\"Resi discount\",1+H$10,1),G55*H$8*IF(AND($A55=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B55=\"Small business\",H$11,IF($B55=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",H$12,IF($D55=\"Small business medium rebalancing\",H$14,1)))*IF($C55=\"Resi discount\",1+H$10,1)))","v":3694.606963819273},{"$f":"IF(AND(I$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),I54*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A55=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B55=\"Small business\",I$11,IF($B55=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",I$12,IF($D55=\"Small business medium rebalancing\",I$14,1)))*IF($C55=\"Resi discount\",1+I$10,1),H55*I$8*IF(AND($A55=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B55=\"Small business\",I$11,IF($B55=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",I$12,IF($D55=\"Small business medium rebalancing\",I$14,1)))*IF($C55=\"Resi discount\",1+I$10,1)))","v":3802.8616795779881},{"$f":"IF(AND(J$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),J54*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A55=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B55=\"Small business\",J$11,IF($B55=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",J$12,IF($D55=\"Small business medium rebalancing\",J$14,1)))*IF($C55=\"Resi discount\",1+J$10,1),I55*J$8*IF(AND($A55=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B55=\"Small business\",J$11,IF($B55=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",J$12,IF($D55=\"Small business medium rebalancing\",J$14,1)))*IF($C55=\"Resi discount\",1+J$10,1)))","v":3882.8001824494859},{"$f":"IF(AND(K$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),K54*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A55=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B55=\"Small business\",K$11,IF($B55=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",K$12,IF($D55=\"Small business medium rebalancing\",K$14,1)))*IF($C55=\"Resi discount\",1+K$10,1),J55*K$8*IF(AND($A55=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B55=\"Small business\",K$11,IF($B55=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",K$12,IF($D55=\"Small business medium rebalancing\",K$14,1)))*IF($C55=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),L54*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A55=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B55=\"Small business\",L$11,IF($B55=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",L$12,IF($D55=\"Small business medium rebalancing\",L$14,1)))*IF($C55=\"Resi discount\",1+L$10,1),K55*L$8*IF(AND($A55=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B55=\"Small business\",L$11,IF($B55=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",L$12,IF($D55=\"Small business medium rebalancing\",L$14,1)))*IF($C55=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),M54*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A55=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B55=\"Small business\",M$11,IF($B55=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",M$12,IF($D55=\"Small business medium rebalancing\",M$14,1)))*IF($C55=\"Resi discount\",1+M$10,1),L55*M$8*IF(AND($A55=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B55=\"Small business\",M$11,IF($B55=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",M$12,IF($D55=\"Small business medium rebalancing\",M$14,1)))*IF($C55=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),N54*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A55=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B55=\"Small business\",N$11,IF($B55=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",N$12,IF($D55=\"Small business medium rebalancing\",N$14,1)))*IF($C55=\"Resi discount\",1+N$10,1),M55*N$8*IF(AND($A55=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B55=\"Small business\",N$11,IF($B55=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",N$12,IF($D55=\"Small business medium rebalancing\",N$14,1)))*IF($C55=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),O54*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A55=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B55=\"Small business\",O$11,IF($B55=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",O$12,IF($D55=\"Small business medium rebalancing\",O$14,1)))*IF($C55=\"Resi discount\",1+O$10,1),N55*O$8*IF(AND($A55=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B55=\"Small business\",O$11,IF($B55=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",O$12,IF($D55=\"Small business medium rebalancing\",O$14,1)))*IF($C55=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),P54*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A55=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B55=\"Small business\",P$11,IF($B55=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",P$12,IF($D55=\"Small business medium rebalancing\",P$14,1)))*IF($C55=\"Resi discount\",1+P$10,1),O55*P$8*IF(AND($A55=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B55=\"Small business\",P$11,IF($B55=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",P$12,IF($D55=\"Small business medium rebalancing\",P$14,1)))*IF($C55=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),Q54*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A55=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B55=\"Small business\",Q$11,IF($B55=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",Q$12,IF($D55=\"Small business medium rebalancing\",Q$14,1)))*IF($C55=\"Resi discount\",1+Q$10,1),P55*Q$8*IF(AND($A55=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B55=\"Small business\",Q$11,IF($B55=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",Q$12,IF($D55=\"Small business medium rebalancing\",Q$14,1)))*IF($C55=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),R54*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A55=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B55=\"Small business\",R$11,IF($B55=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",R$12,IF($D55=\"Small business medium rebalancing\",R$14,1)))*IF($C55=\"Resi discount\",1+R$10,1),Q55*R$8*IF(AND($A55=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B55=\"Small business\",R$11,IF($B55=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",R$12,IF($D55=\"Small business medium rebalancing\",R$14,1)))*IF($C55=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),S54*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A55=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B55=\"Small business\",S$11,IF($B55=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",S$12,IF($D55=\"Small business medium rebalancing\",S$14,1)))*IF($C55=\"Resi discount\",1+S$10,1),R55*S$8*IF(AND($A55=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B55=\"Small business\",S$11,IF($B55=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",S$12,IF($D55=\"Small business medium rebalancing\",S$14,1)))*IF($C55=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),T54*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A55=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B55=\"Small business\",T$11,IF($B55=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",T$12,IF($D55=\"Small business medium rebalancing\",T$14,1)))*IF($C55=\"Resi discount\",1+T$10,1),S55*T$8*IF(AND($A55=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B55=\"Small business\",T$11,IF($B55=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",T$12,IF($D55=\"Small business medium rebalancing\",T$14,1)))*IF($C55=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),U54*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A55=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B55=\"Small business\",U$11,IF($B55=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",U$12,IF($D55=\"Small business medium rebalancing\",U$14,1)))*IF($C55=\"Resi discount\",1+U$10,1),T55*U$8*IF(AND($A55=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B55=\"Small business\",U$11,IF($B55=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",U$12,IF($D55=\"Small business medium rebalancing\",U$14,1)))*IF($C55=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),V54*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A55=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B55=\"Small business\",V$11,IF($B55=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",V$12,IF($D55=\"Small business medium rebalancing\",V$14,1)))*IF($C55=\"Resi discount\",1+V$10,1),U55*V$8*IF(AND($A55=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B55=\"Small business\",V$11,IF($B55=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",V$12,IF($D55=\"Small business medium rebalancing\",V$14,1)))*IF($C55=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),W54*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A55=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B55=\"Small business\",W$11,IF($B55=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",W$12,IF($D55=\"Small business medium rebalancing\",W$14,1)))*IF($C55=\"Resi discount\",1+W$10,1),V55*W$8*IF(AND($A55=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B55=\"Small business\",W$11,IF($B55=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",W$12,IF($D55=\"Small business medium rebalancing\",W$14,1)))*IF($C55=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),X54*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A55=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B55=\"Small business\",X$11,IF($B55=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",X$12,IF($D55=\"Small business medium rebalancing\",X$14,1)))*IF($C55=\"Resi discount\",1+X$10,1),W55*X$8*IF(AND($A55=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B55=\"Small business\",X$11,IF($B55=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",X$12,IF($D55=\"Small business medium rebalancing\",X$14,1)))*IF($C55=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),Y54*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A55=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B55=\"Small business\",Y$11,IF($B55=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",Y$12,IF($D55=\"Small business medium rebalancing\",Y$14,1)))*IF($C55=\"Resi discount\",1+Y$10,1),X55*Y$8*IF(AND($A55=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B55=\"Small business\",Y$11,IF($B55=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",Y$12,IF($D55=\"Small business medium rebalancing\",Y$14,1)))*IF($C55=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),Z54*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A55=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B55=\"Small business\",Z$11,IF($B55=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",Z$12,IF($D55=\"Small business medium rebalancing\",Z$14,1)))*IF($C55=\"Resi discount\",1+Z$10,1),Y55*Z$8*IF(AND($A55=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B55=\"Small business\",Z$11,IF($B55=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",Z$12,IF($D55=\"Small business medium rebalancing\",Z$14,1)))*IF($C55=\"Resi discount\",1+Z$10,1)))","v":11.417781349231543},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AA54*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A55=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B55=\"Small business\",AA$11,IF($B55=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AA$12,IF($D55=\"Small business medium rebalancing\",AA$14,1)))*IF($C55=\"Resi discount\",1+AA$10,1),Z55*AA$8*IF(AND($A55=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B55=\"Small business\",AA$11,IF($B55=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AA$12,IF($D55=\"Small business medium rebalancing\",AA$14,1)))*IF($C55=\"Resi discount\",1+AA$10,1)))","v":11.717671364799836},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AB54*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A55=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B55=\"Small business\",AB$11,IF($B55=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AB$12,IF($D55=\"Small business medium rebalancing\",AB$14,1)))*IF($C55=\"Resi discount\",1+AB$10,1),AA55*AB$8*IF(AND($A55=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B55=\"Small business\",AB$11,IF($B55=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AB$12,IF($D55=\"Small business medium rebalancing\",AB$14,1)))*IF($C55=\"Resi discount\",1+AB$10,1)))","v":12.041077127192699},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AC54*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A55=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B55=\"Small business\",AC$11,IF($B55=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AC$12,IF($D55=\"Small business medium rebalancing\",AC$14,1)))*IF($C55=\"Resi discount\",1+AC$10,1),AB55*AC$8*IF(AND($A55=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B55=\"Small business\",AC$11,IF($B55=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AC$12,IF($D55=\"Small business medium rebalancing\",AC$14,1)))*IF($C55=\"Resi discount\",1+AC$10,1)))","v":12.393889589952073},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AD54*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A55=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B55=\"Small business\",AD$11,IF($B55=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AD$12,IF($D55=\"Small business medium rebalancing\",AD$14,1)))*IF($C55=\"Resi discount\",1+AD$10,1),AC55*AD$8*IF(AND($A55=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B55=\"Small business\",AD$11,IF($B55=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AD$12,IF($D55=\"Small business medium rebalancing\",AD$14,1)))*IF($C55=\"Resi discount\",1+AD$10,1)))","v":12.654416809202749},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AE54*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A55=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B55=\"Small business\",AE$11,IF($B55=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AE$12,IF($D55=\"Small business medium rebalancing\",AE$14,1)))*IF($C55=\"Resi discount\",1+AE$10,1),AD55*AE$8*IF(AND($A55=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B55=\"Small business\",AE$11,IF($B55=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AE$12,IF($D55=\"Small business medium rebalancing\",AE$14,1)))*IF($C55=\"Resi discount\",1+AE$10,1)))","v":7.9576163975949985},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AF54*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A55=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B55=\"Small business\",AF$11,IF($B55=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AF$12,IF($D55=\"Small business medium rebalancing\",AF$14,1)))*IF($C55=\"Resi discount\",1+AF$10,1),AE55*AF$8*IF(AND($A55=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B55=\"Small business\",AF$11,IF($B55=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AF$12,IF($D55=\"Small business medium rebalancing\",AF$14,1)))*IF($C55=\"Resi discount\",1+AF$10,1)))","v":8.1666245781135274},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AG54*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A55=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B55=\"Small business\",AG$11,IF($B55=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AG$12,IF($D55=\"Small business medium rebalancing\",AG$14,1)))*IF($C55=\"Resi discount\",1+AG$10,1),AF55*AG$8*IF(AND($A55=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B55=\"Small business\",AG$11,IF($B55=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AG$12,IF($D55=\"Small business medium rebalancing\",AG$14,1)))*IF($C55=\"Resi discount\",1+AG$10,1)))","v":8.3920220453778107},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AH54*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A55=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B55=\"Small business\",AH$11,IF($B55=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AH$12,IF($D55=\"Small business medium rebalancing\",AH$14,1)))*IF($C55=\"Resi discount\",1+AH$10,1),AG55*AH$8*IF(AND($A55=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B55=\"Small business\",AH$11,IF($B55=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AH$12,IF($D55=\"Small business medium rebalancing\",AH$14,1)))*IF($C55=\"Resi discount\",1+AH$10,1)))","v":8.6379144962013523},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AI54*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A55=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B55=\"Small business\",AI$11,IF($B55=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AI$12,IF($D55=\"Small business medium rebalancing\",AI$14,1)))*IF($C55=\"Resi discount\",1+AI$10,1),AH55*AI$8*IF(AND($A55=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B55=\"Small business\",AI$11,IF($B55=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AI$12,IF($D55=\"Small business medium rebalancing\",AI$14,1)))*IF($C55=\"Resi discount\",1+AI$10,1)))","v":8.8194887975929745},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AJ54*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A55=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B55=\"Small business\",AJ$11,IF($B55=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AJ$12,IF($D55=\"Small business medium rebalancing\",AJ$14,1)))*IF($C55=\"Resi discount\",1+AJ$10,1),AI55*AJ$8*IF(AND($A55=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B55=\"Small business\",AJ$11,IF($B55=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AJ$12,IF($D55=\"Small business medium rebalancing\",AJ$14,1)))*IF($C55=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AK54*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A55=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B55=\"Small business\",AK$11,IF($B55=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AK$12,IF($D55=\"Small business medium rebalancing\",AK$14,1)))*IF($C55=\"Resi discount\",1+AK$10,1),AJ55*AK$8*IF(AND($A55=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B55=\"Small business\",AK$11,IF($B55=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AK$12,IF($D55=\"Small business medium rebalancing\",AK$14,1)))*IF($C55=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AL54*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A55=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B55=\"Small business\",AL$11,IF($B55=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AL$12,IF($D55=\"Small business medium rebalancing\",AL$14,1)))*IF($C55=\"Resi discount\",1+AL$10,1),AK55*AL$8*IF(AND($A55=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B55=\"Small business\",AL$11,IF($B55=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AL$12,IF($D55=\"Small business medium rebalancing\",AL$14,1)))*IF($C55=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AM54*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A55=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B55=\"Small business\",AM$11,IF($B55=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AM$12,IF($D55=\"Small business medium rebalancing\",AM$14,1)))*IF($C55=\"Resi discount\",1+AM$10,1),AL55*AM$8*IF(AND($A55=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B55=\"Small business\",AM$11,IF($B55=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AM$12,IF($D55=\"Small business medium rebalancing\",AM$14,1)))*IF($C55=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AN54*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A55=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B55=\"Small business\",AN$11,IF($B55=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AN$12,IF($D55=\"Small business medium rebalancing\",AN$14,1)))*IF($C55=\"Resi discount\",1+AN$10,1),AM55*AN$8*IF(AND($A55=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B55=\"Small business\",AN$11,IF($B55=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AN$12,IF($D55=\"Small business medium rebalancing\",AN$14,1)))*IF($C55=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AO54*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A55=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B55=\"Small business\",AO$11,IF($B55=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AO$12,IF($D55=\"Small business medium rebalancing\",AO$14,1)))*IF($C55=\"Resi discount\",1+AO$10,1),AN55*AO$8*IF(AND($A55=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B55=\"Small business\",AO$11,IF($B55=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AO$12,IF($D55=\"Small business medium rebalancing\",AO$14,1)))*IF($C55=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AP54*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A55=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B55=\"Small business\",AP$11,IF($B55=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AP$12,IF($D55=\"Small business medium rebalancing\",AP$14,1)))*IF($C55=\"Resi discount\",1+AP$10,1),AO55*AP$8*IF(AND($A55=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B55=\"Small business\",AP$11,IF($B55=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AP$12,IF($D55=\"Small business medium rebalancing\",AP$14,1)))*IF($C55=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AQ54*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A55=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B55=\"Small business\",AQ$11,IF($B55=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AQ$12,IF($D55=\"Small business medium rebalancing\",AQ$14,1)))*IF($C55=\"Resi discount\",1+AQ$10,1),AP55*AQ$8*IF(AND($A55=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B55=\"Small business\",AQ$11,IF($B55=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AQ$12,IF($D55=\"Small business medium rebalancing\",AQ$14,1)))*IF($C55=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AR54*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A55=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B55=\"Small business\",AR$11,IF($B55=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AR$12,IF($D55=\"Small business medium rebalancing\",AR$14,1)))*IF($C55=\"Resi discount\",1+AR$10,1),AQ55*AR$8*IF(AND($A55=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B55=\"Small business\",AR$11,IF($B55=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AR$12,IF($D55=\"Small business medium rebalancing\",AR$14,1)))*IF($C55=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AS54*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A55=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B55=\"Small business\",AS$11,IF($B55=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AS$12,IF($D55=\"Small business medium rebalancing\",AS$14,1)))*IF($C55=\"Resi discount\",1+AS$10,1),AR55*AS$8*IF(AND($A55=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B55=\"Small business\",AS$11,IF($B55=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AS$12,IF($D55=\"Small business medium rebalancing\",AS$14,1)))*IF($C55=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AT54*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A55=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B55=\"Small business\",AT$11,IF($B55=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AT$12,IF($D55=\"Small business medium rebalancing\",AT$14,1)))*IF($C55=\"Resi discount\",1+AT$10,1),AS55*AT$8*IF(AND($A55=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B55=\"Small business\",AT$11,IF($B55=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AT$12,IF($D55=\"Small business medium rebalancing\",AT$14,1)))*IF($C55=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AU54*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A55=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B55=\"Small business\",AU$11,IF($B55=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AU$12,IF($D55=\"Small business medium rebalancing\",AU$14,1)))*IF($C55=\"Resi discount\",1+AU$10,1),AT55*AU$8*IF(AND($A55=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B55=\"Small business\",AU$11,IF($B55=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AU$12,IF($D55=\"Small business medium rebalancing\",AU$14,1)))*IF($C55=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AV54*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A55=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B55=\"Small business\",AV$11,IF($B55=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AV$12,IF($D55=\"Small business medium rebalancing\",AV$14,1)))*IF($C55=\"Resi discount\",1+AV$10,1),AU55*AV$8*IF(AND($A55=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B55=\"Small business\",AV$11,IF($B55=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AV$12,IF($D55=\"Small business medium rebalancing\",AV$14,1)))*IF($C55=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AW54*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A55=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B55=\"Small business\",AW$11,IF($B55=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AW$12,IF($D55=\"Small business medium rebalancing\",AW$14,1)))*IF($C55=\"Resi discount\",1+AW$10,1),AV55*AW$8*IF(AND($A55=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B55=\"Small business\",AW$11,IF($B55=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AW$12,IF($D55=\"Small business medium rebalancing\",AW$14,1)))*IF($C55=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AX54*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A55=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B55=\"Small business\",AX$11,IF($B55=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AX$12,IF($D55=\"Small business medium rebalancing\",AX$14,1)))*IF($C55=\"Resi discount\",1+AX$10,1),AW55*AX$8*IF(AND($A55=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B55=\"Small business\",AX$11,IF($B55=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AX$12,IF($D55=\"Small business medium rebalancing\",AX$14,1)))*IF($C55=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AY54*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A55=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B55=\"Small business\",AY$11,IF($B55=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AY$12,IF($D55=\"Small business medium rebalancing\",AY$14,1)))*IF($C55=\"Resi discount\",1+AY$10,1),AX55*AY$8*IF(AND($A55=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B55=\"Small business\",AY$11,IF($B55=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AY$12,IF($D55=\"Small business medium rebalancing\",AY$14,1)))*IF($C55=\"Resi discount\",1+AY$10,1)))","v":4.949523713619902},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),AZ54*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A55=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B55=\"Small business\",AZ$11,IF($B55=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AZ$12,IF($D55=\"Small business medium rebalancing\",AZ$14,1)))*IF($C55=\"Resi discount\",1+AZ$10,1),AY55*AZ$8*IF(AND($A55=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B55=\"Small business\",AZ$11,IF($B55=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",AZ$12,IF($D55=\"Small business medium rebalancing\",AZ$14,1)))*IF($C55=\"Resi discount\",1+AZ$10,1)))","v":5.0795238159281331},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BA54*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A55=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B55=\"Small business\",BA$11,IF($B55=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BA$12,IF($D55=\"Small business medium rebalancing\",BA$14,1)))*IF($C55=\"Resi discount\",1+BA$10,1),AZ55*BA$8*IF(AND($A55=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B55=\"Small business\",BA$11,IF($B55=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BA$12,IF($D55=\"Small business medium rebalancing\",BA$14,1)))*IF($C55=\"Resi discount\",1+BA$10,1)))","v":5.2197178204483308},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BB54*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A55=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B55=\"Small business\",BB$11,IF($B55=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BB$12,IF($D55=\"Small business medium rebalancing\",BB$14,1)))*IF($C55=\"Resi discount\",1+BB$10,1),BA55*BB$8*IF(AND($A55=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B55=\"Small business\",BB$11,IF($B55=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BB$12,IF($D55=\"Small business medium rebalancing\",BB$14,1)))*IF($C55=\"Resi discount\",1+BB$10,1)))","v":5.3726594119428714},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BC54*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A55=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B55=\"Small business\",BC$11,IF($B55=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BC$12,IF($D55=\"Small business medium rebalancing\",BC$14,1)))*IF($C55=\"Resi discount\",1+BC$10,1),BB55*BC$8*IF(AND($A55=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B55=\"Small business\",BC$11,IF($B55=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BC$12,IF($D55=\"Small business medium rebalancing\",BC$14,1)))*IF($C55=\"Resi discount\",1+BC$10,1)))","v":5.485596033365514},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BD54*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A55=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B55=\"Small business\",BD$11,IF($B55=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BD$12,IF($D55=\"Small business medium rebalancing\",BD$14,1)))*IF($C55=\"Resi discount\",1+BD$10,1),BC55*BD$8*IF(AND($A55=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B55=\"Small business\",BD$11,IF($B55=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BD$12,IF($D55=\"Small business medium rebalancing\",BD$14,1)))*IF($C55=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BE54*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A55=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B55=\"Small business\",BE$11,IF($B55=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BE$12,IF($D55=\"Small business medium rebalancing\",BE$14,1)))*IF($C55=\"Resi discount\",1+BE$10,1),BD55*BE$8*IF(AND($A55=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B55=\"Small business\",BE$11,IF($B55=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BE$12,IF($D55=\"Small business medium rebalancing\",BE$14,1)))*IF($C55=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BF54*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A55=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B55=\"Small business\",BF$11,IF($B55=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BF$12,IF($D55=\"Small business medium rebalancing\",BF$14,1)))*IF($C55=\"Resi discount\",1+BF$10,1),BE55*BF$8*IF(AND($A55=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B55=\"Small business\",BF$11,IF($B55=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BF$12,IF($D55=\"Small business medium rebalancing\",BF$14,1)))*IF($C55=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BG54*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A55=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B55=\"Small business\",BG$11,IF($B55=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BG$12,IF($D55=\"Small business medium rebalancing\",BG$14,1)))*IF($C55=\"Resi discount\",1+BG$10,1),BF55*BG$8*IF(AND($A55=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B55=\"Small business\",BG$11,IF($B55=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BG$12,IF($D55=\"Small business medium rebalancing\",BG$14,1)))*IF($C55=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BH54*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A55=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B55=\"Small business\",BH$11,IF($B55=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BH$12,IF($D55=\"Small business medium rebalancing\",BH$14,1)))*IF($C55=\"Resi discount\",1+BH$10,1),BG55*BH$8*IF(AND($A55=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B55=\"Small business\",BH$11,IF($B55=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BH$12,IF($D55=\"Small business medium rebalancing\",BH$14,1)))*IF($C55=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BI54*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A55=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B55=\"Small business\",BI$11,IF($B55=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BI$12,IF($D55=\"Small business medium rebalancing\",BI$14,1)))*IF($C55=\"Resi discount\",1+BI$10,1),BH55*BI$8*IF(AND($A55=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B55=\"Small business\",BI$11,IF($B55=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BI$12,IF($D55=\"Small business medium rebalancing\",BI$14,1)))*IF($C55=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BJ54*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A55=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B55=\"Small business\",BJ$11,IF($B55=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BJ$12,IF($D55=\"Small business medium rebalancing\",BJ$14,1)))*IF($C55=\"Resi discount\",1+BJ$10,1),BI55*BJ$8*IF(AND($A55=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B55=\"Small business\",BJ$11,IF($B55=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BJ$12,IF($D55=\"Small business medium rebalancing\",BJ$14,1)))*IF($C55=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BK54*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A55=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B55=\"Small business\",BK$11,IF($B55=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BK$12,IF($D55=\"Small business medium rebalancing\",BK$14,1)))*IF($C55=\"Resi discount\",1+BK$10,1),BJ55*BK$8*IF(AND($A55=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B55=\"Small business\",BK$11,IF($B55=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BK$12,IF($D55=\"Small business medium rebalancing\",BK$14,1)))*IF($C55=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BL54*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A55=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B55=\"Small business\",BL$11,IF($B55=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BL$12,IF($D55=\"Small business medium rebalancing\",BL$14,1)))*IF($C55=\"Resi discount\",1+BL$10,1),BK55*BL$8*IF(AND($A55=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B55=\"Small business\",BL$11,IF($B55=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BL$12,IF($D55=\"Small business medium rebalancing\",BL$14,1)))*IF($C55=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BM54*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A55=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B55=\"Small business\",BM$11,IF($B55=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BM$12,IF($D55=\"Small business medium rebalancing\",BM$14,1)))*IF($C55=\"Resi discount\",1+BM$10,1),BL55*BM$8*IF(AND($A55=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B55=\"Small business\",BM$11,IF($B55=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BM$12,IF($D55=\"Small business medium rebalancing\",BM$14,1)))*IF($C55=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BN54*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A55=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B55=\"Small business\",BN$11,IF($B55=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BN$12,IF($D55=\"Small business medium rebalancing\",BN$14,1)))*IF($C55=\"Resi discount\",1+BN$10,1),BM55*BN$8*IF(AND($A55=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B55=\"Small business\",BN$11,IF($B55=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BN$12,IF($D55=\"Small business medium rebalancing\",BN$14,1)))*IF($C55=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BO54*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A55=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B55=\"Small business\",BO$11,IF($B55=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BO$12,IF($D55=\"Small business medium rebalancing\",BO$14,1)))*IF($C55=\"Resi discount\",1+BO$10,1),BN55*BO$8*IF(AND($A55=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B55=\"Small business\",BO$11,IF($B55=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BO$12,IF($D55=\"Small business medium rebalancing\",BO$14,1)))*IF($C55=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BP54*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A55=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B55=\"Small business\",BP$11,IF($B55=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BP$12,IF($D55=\"Small business medium rebalancing\",BP$14,1)))*IF($C55=\"Resi discount\",1+BP$10,1),BO55*BP$8*IF(AND($A55=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B55=\"Small business\",BP$11,IF($B55=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BP$12,IF($D55=\"Small business medium rebalancing\",BP$14,1)))*IF($C55=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BQ54*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A55=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B55=\"Small business\",BQ$11,IF($B55=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BQ$12,IF($D55=\"Small business medium rebalancing\",BQ$14,1)))*IF($C55=\"Resi discount\",1+BQ$10,1),BP55*BQ$8*IF(AND($A55=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B55=\"Small business\",BQ$11,IF($B55=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BQ$12,IF($D55=\"Small business medium rebalancing\",BQ$14,1)))*IF($C55=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BR54*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A55=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B55=\"Small business\",BR$11,IF($B55=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BR$12,IF($D55=\"Small business medium rebalancing\",BR$14,1)))*IF($C55=\"Resi discount\",1+BR$10,1),BQ55*BR$8*IF(AND($A55=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B55=\"Small business\",BR$11,IF($B55=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BR$12,IF($D55=\"Small business medium rebalancing\",BR$14,1)))*IF($C55=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BS54*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A55=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B55=\"Small business\",BS$11,IF($B55=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BS$12,IF($D55=\"Small business medium rebalancing\",BS$14,1)))*IF($C55=\"Resi discount\",1+BS$10,1),BR55*BS$8*IF(AND($A55=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B55=\"Small business\",BS$11,IF($B55=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BS$12,IF($D55=\"Small business medium rebalancing\",BS$14,1)))*IF($C55=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BT54*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A55=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B55=\"Small business\",BT$11,IF($B55=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BT$12,IF($D55=\"Small business medium rebalancing\",BT$14,1)))*IF($C55=\"Resi discount\",1+BT$10,1),BS55*BT$8*IF(AND($A55=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B55=\"Small business\",BT$11,IF($B55=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BT$12,IF($D55=\"Small business medium rebalancing\",BT$14,1)))*IF($C55=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BU54*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A55=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B55=\"Small business\",BU$11,IF($B55=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BU$12,IF($D55=\"Small business medium rebalancing\",BU$14,1)))*IF($C55=\"Resi discount\",1+BU$10,1),BT55*BU$8*IF(AND($A55=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B55=\"Small business\",BU$11,IF($B55=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BU$12,IF($D55=\"Small business medium rebalancing\",BU$14,1)))*IF($C55=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BV54*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A55=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B55=\"Small business\",BV$11,IF($B55=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BV$12,IF($D55=\"Small business medium rebalancing\",BV$14,1)))*IF($C55=\"Resi discount\",1+BV$10,1),BU55*BV$8*IF(AND($A55=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B55=\"Small business\",BV$11,IF($B55=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BV$12,IF($D55=\"Small business medium rebalancing\",BV$14,1)))*IF($C55=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BW54*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A55=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B55=\"Small business\",BW$11,IF($B55=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BW$12,IF($D55=\"Small business medium rebalancing\",BW$14,1)))*IF($C55=\"Resi discount\",1+BW$10,1),BV55*BW$8*IF(AND($A55=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B55=\"Small business\",BW$11,IF($B55=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BW$12,IF($D55=\"Small business medium rebalancing\",BW$14,1)))*IF($C55=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BX54*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A55=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B55=\"Small business\",BX$11,IF($B55=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BX$12,IF($D55=\"Small business medium rebalancing\",BX$14,1)))*IF($C55=\"Resi discount\",1+BX$10,1),BW55*BX$8*IF(AND($A55=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B55=\"Small business\",BX$11,IF($B55=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BX$12,IF($D55=\"Small business medium rebalancing\",BX$14,1)))*IF($C55=\"Resi discount\",1+BX$10,1)))","v":24.776546324236989},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BY54*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A55=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B55=\"Small business\",BY$11,IF($B55=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BY$12,IF($D55=\"Small business medium rebalancing\",BY$14,1)))*IF($C55=\"Resi discount\",1+BY$10,1),BX55*BY$8*IF(AND($A55=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B55=\"Small business\",BY$11,IF($B55=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BY$12,IF($D55=\"Small business medium rebalancing\",BY$14,1)))*IF($C55=\"Resi discount\",1+BY$10,1)))","v":25.427306628330925},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),BZ54*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A55=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B55=\"Small business\",BZ$11,IF($B55=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BZ$12,IF($D55=\"Small business medium rebalancing\",BZ$14,1)))*IF($C55=\"Resi discount\",1+BZ$10,1),BY55*BZ$8*IF(AND($A55=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B55=\"Small business\",BZ$11,IF($B55=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",BZ$12,IF($D55=\"Small business medium rebalancing\",BZ$14,1)))*IF($C55=\"Resi discount\",1+BZ$10,1)))","v":26.129096022291534},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CA54*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A55=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B55=\"Small business\",CA$11,IF($B55=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CA$12,IF($D55=\"Small business medium rebalancing\",CA$14,1)))*IF($C55=\"Resi discount\",1+CA$10,1),BZ55*CA$8*IF(AND($A55=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B55=\"Small business\",CA$11,IF($B55=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CA$12,IF($D55=\"Small business medium rebalancing\",CA$14,1)))*IF($C55=\"Resi discount\",1+CA$10,1)))","v":26.894697855077908},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CB54*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A55=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B55=\"Small business\",CB$11,IF($B55=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CB$12,IF($D55=\"Small business medium rebalancing\",CB$14,1)))*IF($C55=\"Resi discount\",1+CB$10,1),CA55*CB$8*IF(AND($A55=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B55=\"Small business\",CB$11,IF($B55=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CB$12,IF($D55=\"Small business medium rebalancing\",CB$14,1)))*IF($C55=\"Resi discount\",1+CB$10,1)))","v":27.460041026316993},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CC54*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A55=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B55=\"Small business\",CC$11,IF($B55=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CC$12,IF($D55=\"Small business medium rebalancing\",CC$14,1)))*IF($C55=\"Resi discount\",1+CC$10,1),CB55*CC$8*IF(AND($A55=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B55=\"Small business\",CC$11,IF($B55=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CC$12,IF($D55=\"Small business medium rebalancing\",CC$14,1)))*IF($C55=\"Resi discount\",1+CC$10,1)))","v":41.298503207805012},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CD54*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A55=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B55=\"Small business\",CD$11,IF($B55=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CD$12,IF($D55=\"Small business medium rebalancing\",CD$14,1)))*IF($C55=\"Resi discount\",1+CD$10,1),CC55*CD$8*IF(AND($A55=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B55=\"Small business\",CD$11,IF($B55=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CD$12,IF($D55=\"Small business medium rebalancing\",CD$14,1)))*IF($C55=\"Resi discount\",1+CD$10,1)))","v":42.383215586779535},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CE54*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A55=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B55=\"Small business\",CE$11,IF($B55=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CE$12,IF($D55=\"Small business medium rebalancing\",CE$14,1)))*IF($C55=\"Resi discount\",1+CE$10,1),CD55*CE$8*IF(AND($A55=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B55=\"Small business\",CE$11,IF($B55=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CE$12,IF($D55=\"Small business medium rebalancing\",CE$14,1)))*IF($C55=\"Resi discount\",1+CE$10,1)))","v":43.552985221271896},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CF54*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A55=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B55=\"Small business\",CF$11,IF($B55=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CF$12,IF($D55=\"Small business medium rebalancing\",CF$14,1)))*IF($C55=\"Resi discount\",1+CF$10,1),CE55*CF$8*IF(AND($A55=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B55=\"Small business\",CF$11,IF($B55=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CF$12,IF($D55=\"Small business medium rebalancing\",CF$14,1)))*IF($C55=\"Resi discount\",1+CF$10,1)))","v":44.829119890465073},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CG54*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A55=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B55=\"Small business\",CG$11,IF($B55=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CG$12,IF($D55=\"Small business medium rebalancing\",CG$14,1)))*IF($C55=\"Resi discount\",1+CG$10,1),CF55*CG$8*IF(AND($A55=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B55=\"Small business\",CG$11,IF($B55=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CG$12,IF($D55=\"Small business medium rebalancing\",CG$14,1)))*IF($C55=\"Resi discount\",1+CG$10,1)))","v":45.771455697295771},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CH54*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A55=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B55=\"Small business\",CH$11,IF($B55=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CH$12,IF($D55=\"Small business medium rebalancing\",CH$14,1)))*IF($C55=\"Resi discount\",1+CH$10,1),CG55*CH$8*IF(AND($A55=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B55=\"Small business\",CH$11,IF($B55=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CH$12,IF($D55=\"Small business medium rebalancing\",CH$14,1)))*IF($C55=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CI54*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A55=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B55=\"Small business\",CI$11,IF($B55=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CI$12,IF($D55=\"Small business medium rebalancing\",CI$14,1)))*IF($C55=\"Resi discount\",1+CI$10,1),CH55*CI$8*IF(AND($A55=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B55=\"Small business\",CI$11,IF($B55=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CI$12,IF($D55=\"Small business medium rebalancing\",CI$14,1)))*IF($C55=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CJ54*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A55=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B55=\"Small business\",CJ$11,IF($B55=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CJ$12,IF($D55=\"Small business medium rebalancing\",CJ$14,1)))*IF($C55=\"Resi discount\",1+CJ$10,1),CI55*CJ$8*IF(AND($A55=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B55=\"Small business\",CJ$11,IF($B55=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CJ$12,IF($D55=\"Small business medium rebalancing\",CJ$14,1)))*IF($C55=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CK54*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A55=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B55=\"Small business\",CK$11,IF($B55=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CK$12,IF($D55=\"Small business medium rebalancing\",CK$14,1)))*IF($C55=\"Resi discount\",1+CK$10,1),CJ55*CK$8*IF(AND($A55=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B55=\"Small business\",CK$11,IF($B55=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CK$12,IF($D55=\"Small business medium rebalancing\",CK$14,1)))*IF($C55=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CL54*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A55=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B55=\"Small business\",CL$11,IF($B55=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CL$12,IF($D55=\"Small business medium rebalancing\",CL$14,1)))*IF($C55=\"Resi discount\",1+CL$10,1),CK55*CL$8*IF(AND($A55=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B55=\"Small business\",CL$11,IF($B55=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CL$12,IF($D55=\"Small business medium rebalancing\",CL$14,1)))*IF($C55=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CM54*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A55=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B55=\"Small business\",CM$11,IF($B55=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CM$12,IF($D55=\"Small business medium rebalancing\",CM$14,1)))*IF($C55=\"Resi discount\",1+CM$10,1),CL55*CM$8*IF(AND($A55=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B55=\"Small business\",CM$11,IF($B55=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CM$12,IF($D55=\"Small business medium rebalancing\",CM$14,1)))*IF($C55=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CN54*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A55=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B55=\"Small business\",CN$11,IF($B55=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CN$12,IF($D55=\"Small business medium rebalancing\",CN$14,1)))*IF($C55=\"Resi discount\",1+CN$10,1),CM55*CN$8*IF(AND($A55=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B55=\"Small business\",CN$11,IF($B55=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CN$12,IF($D55=\"Small business medium rebalancing\",CN$14,1)))*IF($C55=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CO54*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A55=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B55=\"Small business\",CO$11,IF($B55=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CO$12,IF($D55=\"Small business medium rebalancing\",CO$14,1)))*IF($C55=\"Resi discount\",1+CO$10,1),CN55*CO$8*IF(AND($A55=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B55=\"Small business\",CO$11,IF($B55=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CO$12,IF($D55=\"Small business medium rebalancing\",CO$14,1)))*IF($C55=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CP54*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A55=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B55=\"Small business\",CP$11,IF($B55=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CP$12,IF($D55=\"Small business medium rebalancing\",CP$14,1)))*IF($C55=\"Resi discount\",1+CP$10,1),CO55*CP$8*IF(AND($A55=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B55=\"Small business\",CP$11,IF($B55=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CP$12,IF($D55=\"Small business medium rebalancing\",CP$14,1)))*IF($C55=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E55=\"NAT56\",$E55=\"NAT75\")),CQ54*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E55,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A55=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B55=\"Small business\",CQ$11,IF($B55=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CQ$12,IF($D55=\"Small business medium rebalancing\",CQ$14,1)))*IF($C55=\"Resi discount\",1+CQ$10,1),CP55*CQ$8*IF(AND($A55=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B55=\"Small business\",CQ$11,IF($B55=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D55=\"Small business rebalancing\",CQ$12,IF($D55=\"Small business medium rebalancing\",CQ$14,1)))*IF($C55=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$44","v":"NSP75"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),F55*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A56=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B56=\"Small business\",F$11,IF($B56=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",F$12,IF($D56=\"Small business medium rebalancing\",F$14,1)))*IF($C56=\"Resi discount\",1+F$10,1),E56*F$8*IF(AND($A56=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B56=\"Small business\",F$11,IF($B56=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",F$12,IF($D56=\"Small business medium rebalancing\",F$14,1)))*IF($C56=\"Resi discount\",1+F$10,1)))","v":7832.4113637974469},{"$f":"IF(AND(G$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),G55*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A56=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B56=\"Small business\",G$11,IF($B56=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",G$12,IF($D56=\"Small business medium rebalancing\",G$14,1)))*IF($C56=\"Resi discount\",1+G$10,1),F56*G$8*IF(AND($A56=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B56=\"Small business\",G$11,IF($B56=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",G$12,IF($D56=\"Small business medium rebalancing\",G$14,1)))*IF($C56=\"Resi discount\",1+G$10,1)))","v":8038.1310122985615},{"$f":"IF(AND(H$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),H55*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A56=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B56=\"Small business\",H$11,IF($B56=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",H$12,IF($D56=\"Small business medium rebalancing\",H$14,1)))*IF($C56=\"Resi discount\",1+H$10,1),G56*H$8*IF(AND($A56=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B56=\"Small business\",H$11,IF($B56=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",H$12,IF($D56=\"Small business medium rebalancing\",H$14,1)))*IF($C56=\"Resi discount\",1+H$10,1)))","v":8259.9820787190893},{"$f":"IF(AND(I$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),I55*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A56=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B56=\"Small business\",I$11,IF($B56=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",I$12,IF($D56=\"Small business medium rebalancing\",I$14,1)))*IF($C56=\"Resi discount\",1+I$10,1),H56*I$8*IF(AND($A56=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B56=\"Small business\",I$11,IF($B56=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",I$12,IF($D56=\"Small business medium rebalancing\",I$14,1)))*IF($C56=\"Resi discount\",1+I$10,1)))","v":8502.0056608918094},{"$f":"IF(AND(J$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),J55*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A56=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B56=\"Small business\",J$11,IF($B56=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",J$12,IF($D56=\"Small business medium rebalancing\",J$14,1)))*IF($C56=\"Resi discount\",1+J$10,1),I56*J$8*IF(AND($A56=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B56=\"Small business\",J$11,IF($B56=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",J$12,IF($D56=\"Small business medium rebalancing\",J$14,1)))*IF($C56=\"Resi discount\",1+J$10,1)))","v":8680.7230745664801},{"$f":"IF(AND(K$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),K55*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A56=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B56=\"Small business\",K$11,IF($B56=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",K$12,IF($D56=\"Small business medium rebalancing\",K$14,1)))*IF($C56=\"Resi discount\",1+K$10,1),J56*K$8*IF(AND($A56=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B56=\"Small business\",K$11,IF($B56=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",K$12,IF($D56=\"Small business medium rebalancing\",K$14,1)))*IF($C56=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),L55*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A56=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B56=\"Small business\",L$11,IF($B56=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",L$12,IF($D56=\"Small business medium rebalancing\",L$14,1)))*IF($C56=\"Resi discount\",1+L$10,1),K56*L$8*IF(AND($A56=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B56=\"Small business\",L$11,IF($B56=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",L$12,IF($D56=\"Small business medium rebalancing\",L$14,1)))*IF($C56=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),M55*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A56=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B56=\"Small business\",M$11,IF($B56=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",M$12,IF($D56=\"Small business medium rebalancing\",M$14,1)))*IF($C56=\"Resi discount\",1+M$10,1),L56*M$8*IF(AND($A56=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B56=\"Small business\",M$11,IF($B56=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",M$12,IF($D56=\"Small business medium rebalancing\",M$14,1)))*IF($C56=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),N55*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A56=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B56=\"Small business\",N$11,IF($B56=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",N$12,IF($D56=\"Small business medium rebalancing\",N$14,1)))*IF($C56=\"Resi discount\",1+N$10,1),M56*N$8*IF(AND($A56=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B56=\"Small business\",N$11,IF($B56=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",N$12,IF($D56=\"Small business medium rebalancing\",N$14,1)))*IF($C56=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),O55*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A56=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B56=\"Small business\",O$11,IF($B56=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",O$12,IF($D56=\"Small business medium rebalancing\",O$14,1)))*IF($C56=\"Resi discount\",1+O$10,1),N56*O$8*IF(AND($A56=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B56=\"Small business\",O$11,IF($B56=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",O$12,IF($D56=\"Small business medium rebalancing\",O$14,1)))*IF($C56=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),P55*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A56=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B56=\"Small business\",P$11,IF($B56=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",P$12,IF($D56=\"Small business medium rebalancing\",P$14,1)))*IF($C56=\"Resi discount\",1+P$10,1),O56*P$8*IF(AND($A56=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B56=\"Small business\",P$11,IF($B56=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",P$12,IF($D56=\"Small business medium rebalancing\",P$14,1)))*IF($C56=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),Q55*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A56=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B56=\"Small business\",Q$11,IF($B56=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",Q$12,IF($D56=\"Small business medium rebalancing\",Q$14,1)))*IF($C56=\"Resi discount\",1+Q$10,1),P56*Q$8*IF(AND($A56=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B56=\"Small business\",Q$11,IF($B56=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",Q$12,IF($D56=\"Small business medium rebalancing\",Q$14,1)))*IF($C56=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),R55*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A56=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B56=\"Small business\",R$11,IF($B56=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",R$12,IF($D56=\"Small business medium rebalancing\",R$14,1)))*IF($C56=\"Resi discount\",1+R$10,1),Q56*R$8*IF(AND($A56=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B56=\"Small business\",R$11,IF($B56=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",R$12,IF($D56=\"Small business medium rebalancing\",R$14,1)))*IF($C56=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),S55*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A56=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B56=\"Small business\",S$11,IF($B56=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",S$12,IF($D56=\"Small business medium rebalancing\",S$14,1)))*IF($C56=\"Resi discount\",1+S$10,1),R56*S$8*IF(AND($A56=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B56=\"Small business\",S$11,IF($B56=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",S$12,IF($D56=\"Small business medium rebalancing\",S$14,1)))*IF($C56=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),T55*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A56=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B56=\"Small business\",T$11,IF($B56=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",T$12,IF($D56=\"Small business medium rebalancing\",T$14,1)))*IF($C56=\"Resi discount\",1+T$10,1),S56*T$8*IF(AND($A56=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B56=\"Small business\",T$11,IF($B56=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",T$12,IF($D56=\"Small business medium rebalancing\",T$14,1)))*IF($C56=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),U55*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A56=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B56=\"Small business\",U$11,IF($B56=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",U$12,IF($D56=\"Small business medium rebalancing\",U$14,1)))*IF($C56=\"Resi discount\",1+U$10,1),T56*U$8*IF(AND($A56=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B56=\"Small business\",U$11,IF($B56=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",U$12,IF($D56=\"Small business medium rebalancing\",U$14,1)))*IF($C56=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),V55*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A56=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B56=\"Small business\",V$11,IF($B56=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",V$12,IF($D56=\"Small business medium rebalancing\",V$14,1)))*IF($C56=\"Resi discount\",1+V$10,1),U56*V$8*IF(AND($A56=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B56=\"Small business\",V$11,IF($B56=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",V$12,IF($D56=\"Small business medium rebalancing\",V$14,1)))*IF($C56=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),W55*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A56=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B56=\"Small business\",W$11,IF($B56=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",W$12,IF($D56=\"Small business medium rebalancing\",W$14,1)))*IF($C56=\"Resi discount\",1+W$10,1),V56*W$8*IF(AND($A56=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B56=\"Small business\",W$11,IF($B56=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",W$12,IF($D56=\"Small business medium rebalancing\",W$14,1)))*IF($C56=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),X55*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A56=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B56=\"Small business\",X$11,IF($B56=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",X$12,IF($D56=\"Small business medium rebalancing\",X$14,1)))*IF($C56=\"Resi discount\",1+X$10,1),W56*X$8*IF(AND($A56=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B56=\"Small business\",X$11,IF($B56=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",X$12,IF($D56=\"Small business medium rebalancing\",X$14,1)))*IF($C56=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),Y55*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A56=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B56=\"Small business\",Y$11,IF($B56=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",Y$12,IF($D56=\"Small business medium rebalancing\",Y$14,1)))*IF($C56=\"Resi discount\",1+Y$10,1),X56*Y$8*IF(AND($A56=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B56=\"Small business\",Y$11,IF($B56=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",Y$12,IF($D56=\"Small business medium rebalancing\",Y$14,1)))*IF($C56=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),Z55*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A56=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B56=\"Small business\",Z$11,IF($B56=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",Z$12,IF($D56=\"Small business medium rebalancing\",Z$14,1)))*IF($C56=\"Resi discount\",1+Z$10,1),Y56*Z$8*IF(AND($A56=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B56=\"Small business\",Z$11,IF($B56=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",Z$12,IF($D56=\"Small business medium rebalancing\",Z$14,1)))*IF($C56=\"Resi discount\",1+Z$10,1)))","v":4.0951436093855795},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AA55*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A56=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B56=\"Small business\",AA$11,IF($B56=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AA$12,IF($D56=\"Small business medium rebalancing\",AA$14,1)))*IF($C56=\"Resi discount\",1+AA$10,1),Z56*AA$8*IF(AND($A56=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B56=\"Small business\",AA$11,IF($B56=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AA$12,IF($D56=\"Small business medium rebalancing\",AA$14,1)))*IF($C56=\"Resi discount\",1+AA$10,1)))","v":4.2027032694639965},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AB55*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A56=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B56=\"Small business\",AB$11,IF($B56=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AB$12,IF($D56=\"Small business medium rebalancing\",AB$14,1)))*IF($C56=\"Resi discount\",1+AB$10,1),AA56*AB$8*IF(AND($A56=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B56=\"Small business\",AB$11,IF($B56=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AB$12,IF($D56=\"Small business medium rebalancing\",AB$14,1)))*IF($C56=\"Resi discount\",1+AB$10,1)))","v":4.3186971741108691},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AC55*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A56=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B56=\"Small business\",AC$11,IF($B56=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AC$12,IF($D56=\"Small business medium rebalancing\",AC$14,1)))*IF($C56=\"Resi discount\",1+AC$10,1),AB56*AC$8*IF(AND($A56=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B56=\"Small business\",AC$11,IF($B56=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AC$12,IF($D56=\"Small business medium rebalancing\",AC$14,1)))*IF($C56=\"Resi discount\",1+AC$10,1)))","v":4.445238194471},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AD55*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A56=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B56=\"Small business\",AD$11,IF($B56=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AD$12,IF($D56=\"Small business medium rebalancing\",AD$14,1)))*IF($C56=\"Resi discount\",1+AD$10,1),AC56*AD$8*IF(AND($A56=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B56=\"Small business\",AD$11,IF($B56=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AD$12,IF($D56=\"Small business medium rebalancing\",AD$14,1)))*IF($C56=\"Resi discount\",1+AD$10,1)))","v":4.5386798487077238},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AE55*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A56=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B56=\"Small business\",AE$11,IF($B56=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AE$12,IF($D56=\"Small business medium rebalancing\",AE$14,1)))*IF($C56=\"Resi discount\",1+AE$10,1),AD56*AE$8*IF(AND($A56=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B56=\"Small business\",AE$11,IF($B56=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AE$12,IF($D56=\"Small business medium rebalancing\",AE$14,1)))*IF($C56=\"Resi discount\",1+AE$10,1)))","v":2.7748099938614597},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AF55*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A56=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B56=\"Small business\",AF$11,IF($B56=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AF$12,IF($D56=\"Small business medium rebalancing\",AF$14,1)))*IF($C56=\"Resi discount\",1+AF$10,1),AE56*AF$8*IF(AND($A56=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B56=\"Small business\",AF$11,IF($B56=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AF$12,IF($D56=\"Small business medium rebalancing\",AF$14,1)))*IF($C56=\"Resi discount\",1+AF$10,1)))","v":2.8476908615892493},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AG55*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A56=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B56=\"Small business\",AG$11,IF($B56=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AG$12,IF($D56=\"Small business medium rebalancing\",AG$14,1)))*IF($C56=\"Resi discount\",1+AG$10,1),AF56*AG$8*IF(AND($A56=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B56=\"Small business\",AG$11,IF($B56=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AG$12,IF($D56=\"Small business medium rebalancing\",AG$14,1)))*IF($C56=\"Resi discount\",1+AG$10,1)))","v":2.9262866512713224},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AH55*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A56=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B56=\"Small business\",AH$11,IF($B56=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AH$12,IF($D56=\"Small business medium rebalancing\",AH$14,1)))*IF($C56=\"Resi discount\",1+AH$10,1),AG56*AH$8*IF(AND($A56=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B56=\"Small business\",AH$11,IF($B56=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AH$12,IF($D56=\"Small business medium rebalancing\",AH$14,1)))*IF($C56=\"Resi discount\",1+AH$10,1)))","v":3.0120290137916443},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AI55*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A56=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B56=\"Small business\",AI$11,IF($B56=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AI$12,IF($D56=\"Small business medium rebalancing\",AI$14,1)))*IF($C56=\"Resi discount\",1+AI$10,1),AH56*AI$8*IF(AND($A56=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B56=\"Small business\",AI$11,IF($B56=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AI$12,IF($D56=\"Small business medium rebalancing\",AI$14,1)))*IF($C56=\"Resi discount\",1+AI$10,1)))","v":3.0753437252524982},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AJ55*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A56=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B56=\"Small business\",AJ$11,IF($B56=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AJ$12,IF($D56=\"Small business medium rebalancing\",AJ$14,1)))*IF($C56=\"Resi discount\",1+AJ$10,1),AI56*AJ$8*IF(AND($A56=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B56=\"Small business\",AJ$11,IF($B56=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AJ$12,IF($D56=\"Small business medium rebalancing\",AJ$14,1)))*IF($C56=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AK55*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A56=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B56=\"Small business\",AK$11,IF($B56=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AK$12,IF($D56=\"Small business medium rebalancing\",AK$14,1)))*IF($C56=\"Resi discount\",1+AK$10,1),AJ56*AK$8*IF(AND($A56=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B56=\"Small business\",AK$11,IF($B56=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AK$12,IF($D56=\"Small business medium rebalancing\",AK$14,1)))*IF($C56=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AL55*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A56=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B56=\"Small business\",AL$11,IF($B56=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AL$12,IF($D56=\"Small business medium rebalancing\",AL$14,1)))*IF($C56=\"Resi discount\",1+AL$10,1),AK56*AL$8*IF(AND($A56=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B56=\"Small business\",AL$11,IF($B56=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AL$12,IF($D56=\"Small business medium rebalancing\",AL$14,1)))*IF($C56=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AM55*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A56=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B56=\"Small business\",AM$11,IF($B56=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AM$12,IF($D56=\"Small business medium rebalancing\",AM$14,1)))*IF($C56=\"Resi discount\",1+AM$10,1),AL56*AM$8*IF(AND($A56=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B56=\"Small business\",AM$11,IF($B56=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AM$12,IF($D56=\"Small business medium rebalancing\",AM$14,1)))*IF($C56=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AN55*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A56=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B56=\"Small business\",AN$11,IF($B56=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AN$12,IF($D56=\"Small business medium rebalancing\",AN$14,1)))*IF($C56=\"Resi discount\",1+AN$10,1),AM56*AN$8*IF(AND($A56=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B56=\"Small business\",AN$11,IF($B56=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AN$12,IF($D56=\"Small business medium rebalancing\",AN$14,1)))*IF($C56=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AO55*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A56=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B56=\"Small business\",AO$11,IF($B56=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AO$12,IF($D56=\"Small business medium rebalancing\",AO$14,1)))*IF($C56=\"Resi discount\",1+AO$10,1),AN56*AO$8*IF(AND($A56=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B56=\"Small business\",AO$11,IF($B56=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AO$12,IF($D56=\"Small business medium rebalancing\",AO$14,1)))*IF($C56=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AP55*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A56=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B56=\"Small business\",AP$11,IF($B56=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AP$12,IF($D56=\"Small business medium rebalancing\",AP$14,1)))*IF($C56=\"Resi discount\",1+AP$10,1),AO56*AP$8*IF(AND($A56=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B56=\"Small business\",AP$11,IF($B56=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AP$12,IF($D56=\"Small business medium rebalancing\",AP$14,1)))*IF($C56=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AQ55*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A56=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B56=\"Small business\",AQ$11,IF($B56=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AQ$12,IF($D56=\"Small business medium rebalancing\",AQ$14,1)))*IF($C56=\"Resi discount\",1+AQ$10,1),AP56*AQ$8*IF(AND($A56=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B56=\"Small business\",AQ$11,IF($B56=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AQ$12,IF($D56=\"Small business medium rebalancing\",AQ$14,1)))*IF($C56=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AR55*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A56=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B56=\"Small business\",AR$11,IF($B56=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AR$12,IF($D56=\"Small business medium rebalancing\",AR$14,1)))*IF($C56=\"Resi discount\",1+AR$10,1),AQ56*AR$8*IF(AND($A56=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B56=\"Small business\",AR$11,IF($B56=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AR$12,IF($D56=\"Small business medium rebalancing\",AR$14,1)))*IF($C56=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AS55*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A56=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B56=\"Small business\",AS$11,IF($B56=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AS$12,IF($D56=\"Small business medium rebalancing\",AS$14,1)))*IF($C56=\"Resi discount\",1+AS$10,1),AR56*AS$8*IF(AND($A56=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B56=\"Small business\",AS$11,IF($B56=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AS$12,IF($D56=\"Small business medium rebalancing\",AS$14,1)))*IF($C56=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AT55*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A56=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B56=\"Small business\",AT$11,IF($B56=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AT$12,IF($D56=\"Small business medium rebalancing\",AT$14,1)))*IF($C56=\"Resi discount\",1+AT$10,1),AS56*AT$8*IF(AND($A56=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B56=\"Small business\",AT$11,IF($B56=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AT$12,IF($D56=\"Small business medium rebalancing\",AT$14,1)))*IF($C56=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AU55*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A56=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B56=\"Small business\",AU$11,IF($B56=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AU$12,IF($D56=\"Small business medium rebalancing\",AU$14,1)))*IF($C56=\"Resi discount\",1+AU$10,1),AT56*AU$8*IF(AND($A56=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B56=\"Small business\",AU$11,IF($B56=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AU$12,IF($D56=\"Small business medium rebalancing\",AU$14,1)))*IF($C56=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AV55*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A56=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B56=\"Small business\",AV$11,IF($B56=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AV$12,IF($D56=\"Small business medium rebalancing\",AV$14,1)))*IF($C56=\"Resi discount\",1+AV$10,1),AU56*AV$8*IF(AND($A56=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B56=\"Small business\",AV$11,IF($B56=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AV$12,IF($D56=\"Small business medium rebalancing\",AV$14,1)))*IF($C56=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AW55*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A56=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B56=\"Small business\",AW$11,IF($B56=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AW$12,IF($D56=\"Small business medium rebalancing\",AW$14,1)))*IF($C56=\"Resi discount\",1+AW$10,1),AV56*AW$8*IF(AND($A56=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B56=\"Small business\",AW$11,IF($B56=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AW$12,IF($D56=\"Small business medium rebalancing\",AW$14,1)))*IF($C56=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AX55*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A56=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B56=\"Small business\",AX$11,IF($B56=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AX$12,IF($D56=\"Small business medium rebalancing\",AX$14,1)))*IF($C56=\"Resi discount\",1+AX$10,1),AW56*AX$8*IF(AND($A56=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B56=\"Small business\",AX$11,IF($B56=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AX$12,IF($D56=\"Small business medium rebalancing\",AX$14,1)))*IF($C56=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AY55*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A56=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B56=\"Small business\",AY$11,IF($B56=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AY$12,IF($D56=\"Small business medium rebalancing\",AY$14,1)))*IF($C56=\"Resi discount\",1+AY$10,1),AX56*AY$8*IF(AND($A56=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B56=\"Small business\",AY$11,IF($B56=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AY$12,IF($D56=\"Small business medium rebalancing\",AY$14,1)))*IF($C56=\"Resi discount\",1+AY$10,1)))","v":1.5826825028716351},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),AZ55*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A56=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B56=\"Small business\",AZ$11,IF($B56=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AZ$12,IF($D56=\"Small business medium rebalancing\",AZ$14,1)))*IF($C56=\"Resi discount\",1+AZ$10,1),AY56*AZ$8*IF(AND($A56=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B56=\"Small business\",AZ$11,IF($B56=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",AZ$12,IF($D56=\"Small business medium rebalancing\",AZ$14,1)))*IF($C56=\"Resi discount\",1+AZ$10,1)))","v":1.6242519344370578},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BA55*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A56=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B56=\"Small business\",BA$11,IF($B56=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BA$12,IF($D56=\"Small business medium rebalancing\",BA$14,1)))*IF($C56=\"Resi discount\",1+BA$10,1),AZ56*BA$8*IF(AND($A56=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B56=\"Small business\",BA$11,IF($B56=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BA$12,IF($D56=\"Small business medium rebalancing\",BA$14,1)))*IF($C56=\"Resi discount\",1+BA$10,1)))","v":1.66908101513245},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BB55*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A56=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B56=\"Small business\",BB$11,IF($B56=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BB$12,IF($D56=\"Small business medium rebalancing\",BB$14,1)))*IF($C56=\"Resi discount\",1+BB$10,1),BA56*BB$8*IF(AND($A56=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B56=\"Small business\",BB$11,IF($B56=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BB$12,IF($D56=\"Small business medium rebalancing\",BB$14,1)))*IF($C56=\"Resi discount\",1+BB$10,1)))","v":1.7179863229610932},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BC55*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A56=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B56=\"Small business\",BC$11,IF($B56=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BC$12,IF($D56=\"Small business medium rebalancing\",BC$14,1)))*IF($C56=\"Resi discount\",1+BC$10,1),BB56*BC$8*IF(AND($A56=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B56=\"Small business\",BC$11,IF($B56=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BC$12,IF($D56=\"Small business medium rebalancing\",BC$14,1)))*IF($C56=\"Resi discount\",1+BC$10,1)))","v":1.754099457274845},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BD55*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A56=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B56=\"Small business\",BD$11,IF($B56=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BD$12,IF($D56=\"Small business medium rebalancing\",BD$14,1)))*IF($C56=\"Resi discount\",1+BD$10,1),BC56*BD$8*IF(AND($A56=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B56=\"Small business\",BD$11,IF($B56=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BD$12,IF($D56=\"Small business medium rebalancing\",BD$14,1)))*IF($C56=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BE55*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A56=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B56=\"Small business\",BE$11,IF($B56=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BE$12,IF($D56=\"Small business medium rebalancing\",BE$14,1)))*IF($C56=\"Resi discount\",1+BE$10,1),BD56*BE$8*IF(AND($A56=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B56=\"Small business\",BE$11,IF($B56=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BE$12,IF($D56=\"Small business medium rebalancing\",BE$14,1)))*IF($C56=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BF55*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A56=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B56=\"Small business\",BF$11,IF($B56=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BF$12,IF($D56=\"Small business medium rebalancing\",BF$14,1)))*IF($C56=\"Resi discount\",1+BF$10,1),BE56*BF$8*IF(AND($A56=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B56=\"Small business\",BF$11,IF($B56=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BF$12,IF($D56=\"Small business medium rebalancing\",BF$14,1)))*IF($C56=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BG55*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A56=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B56=\"Small business\",BG$11,IF($B56=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BG$12,IF($D56=\"Small business medium rebalancing\",BG$14,1)))*IF($C56=\"Resi discount\",1+BG$10,1),BF56*BG$8*IF(AND($A56=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B56=\"Small business\",BG$11,IF($B56=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BG$12,IF($D56=\"Small business medium rebalancing\",BG$14,1)))*IF($C56=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BH55*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A56=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B56=\"Small business\",BH$11,IF($B56=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BH$12,IF($D56=\"Small business medium rebalancing\",BH$14,1)))*IF($C56=\"Resi discount\",1+BH$10,1),BG56*BH$8*IF(AND($A56=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B56=\"Small business\",BH$11,IF($B56=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BH$12,IF($D56=\"Small business medium rebalancing\",BH$14,1)))*IF($C56=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BI55*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A56=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B56=\"Small business\",BI$11,IF($B56=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BI$12,IF($D56=\"Small business medium rebalancing\",BI$14,1)))*IF($C56=\"Resi discount\",1+BI$10,1),BH56*BI$8*IF(AND($A56=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B56=\"Small business\",BI$11,IF($B56=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BI$12,IF($D56=\"Small business medium rebalancing\",BI$14,1)))*IF($C56=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BJ55*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A56=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B56=\"Small business\",BJ$11,IF($B56=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BJ$12,IF($D56=\"Small business medium rebalancing\",BJ$14,1)))*IF($C56=\"Resi discount\",1+BJ$10,1),BI56*BJ$8*IF(AND($A56=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B56=\"Small business\",BJ$11,IF($B56=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BJ$12,IF($D56=\"Small business medium rebalancing\",BJ$14,1)))*IF($C56=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BK55*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A56=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B56=\"Small business\",BK$11,IF($B56=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BK$12,IF($D56=\"Small business medium rebalancing\",BK$14,1)))*IF($C56=\"Resi discount\",1+BK$10,1),BJ56*BK$8*IF(AND($A56=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B56=\"Small business\",BK$11,IF($B56=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BK$12,IF($D56=\"Small business medium rebalancing\",BK$14,1)))*IF($C56=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BL55*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A56=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B56=\"Small business\",BL$11,IF($B56=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BL$12,IF($D56=\"Small business medium rebalancing\",BL$14,1)))*IF($C56=\"Resi discount\",1+BL$10,1),BK56*BL$8*IF(AND($A56=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B56=\"Small business\",BL$11,IF($B56=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BL$12,IF($D56=\"Small business medium rebalancing\",BL$14,1)))*IF($C56=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BM55*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A56=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B56=\"Small business\",BM$11,IF($B56=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BM$12,IF($D56=\"Small business medium rebalancing\",BM$14,1)))*IF($C56=\"Resi discount\",1+BM$10,1),BL56*BM$8*IF(AND($A56=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B56=\"Small business\",BM$11,IF($B56=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BM$12,IF($D56=\"Small business medium rebalancing\",BM$14,1)))*IF($C56=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BN55*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A56=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B56=\"Small business\",BN$11,IF($B56=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BN$12,IF($D56=\"Small business medium rebalancing\",BN$14,1)))*IF($C56=\"Resi discount\",1+BN$10,1),BM56*BN$8*IF(AND($A56=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B56=\"Small business\",BN$11,IF($B56=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BN$12,IF($D56=\"Small business medium rebalancing\",BN$14,1)))*IF($C56=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BO55*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A56=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B56=\"Small business\",BO$11,IF($B56=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BO$12,IF($D56=\"Small business medium rebalancing\",BO$14,1)))*IF($C56=\"Resi discount\",1+BO$10,1),BN56*BO$8*IF(AND($A56=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B56=\"Small business\",BO$11,IF($B56=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BO$12,IF($D56=\"Small business medium rebalancing\",BO$14,1)))*IF($C56=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BP55*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A56=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B56=\"Small business\",BP$11,IF($B56=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BP$12,IF($D56=\"Small business medium rebalancing\",BP$14,1)))*IF($C56=\"Resi discount\",1+BP$10,1),BO56*BP$8*IF(AND($A56=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B56=\"Small business\",BP$11,IF($B56=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BP$12,IF($D56=\"Small business medium rebalancing\",BP$14,1)))*IF($C56=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BQ55*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A56=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B56=\"Small business\",BQ$11,IF($B56=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BQ$12,IF($D56=\"Small business medium rebalancing\",BQ$14,1)))*IF($C56=\"Resi discount\",1+BQ$10,1),BP56*BQ$8*IF(AND($A56=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B56=\"Small business\",BQ$11,IF($B56=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BQ$12,IF($D56=\"Small business medium rebalancing\",BQ$14,1)))*IF($C56=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BR55*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A56=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B56=\"Small business\",BR$11,IF($B56=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BR$12,IF($D56=\"Small business medium rebalancing\",BR$14,1)))*IF($C56=\"Resi discount\",1+BR$10,1),BQ56*BR$8*IF(AND($A56=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B56=\"Small business\",BR$11,IF($B56=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BR$12,IF($D56=\"Small business medium rebalancing\",BR$14,1)))*IF($C56=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BS55*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A56=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B56=\"Small business\",BS$11,IF($B56=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BS$12,IF($D56=\"Small business medium rebalancing\",BS$14,1)))*IF($C56=\"Resi discount\",1+BS$10,1),BR56*BS$8*IF(AND($A56=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B56=\"Small business\",BS$11,IF($B56=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BS$12,IF($D56=\"Small business medium rebalancing\",BS$14,1)))*IF($C56=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BT55*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A56=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B56=\"Small business\",BT$11,IF($B56=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BT$12,IF($D56=\"Small business medium rebalancing\",BT$14,1)))*IF($C56=\"Resi discount\",1+BT$10,1),BS56*BT$8*IF(AND($A56=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B56=\"Small business\",BT$11,IF($B56=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BT$12,IF($D56=\"Small business medium rebalancing\",BT$14,1)))*IF($C56=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BU55*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A56=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B56=\"Small business\",BU$11,IF($B56=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BU$12,IF($D56=\"Small business medium rebalancing\",BU$14,1)))*IF($C56=\"Resi discount\",1+BU$10,1),BT56*BU$8*IF(AND($A56=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B56=\"Small business\",BU$11,IF($B56=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BU$12,IF($D56=\"Small business medium rebalancing\",BU$14,1)))*IF($C56=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BV55*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A56=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B56=\"Small business\",BV$11,IF($B56=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BV$12,IF($D56=\"Small business medium rebalancing\",BV$14,1)))*IF($C56=\"Resi discount\",1+BV$10,1),BU56*BV$8*IF(AND($A56=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B56=\"Small business\",BV$11,IF($B56=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BV$12,IF($D56=\"Small business medium rebalancing\",BV$14,1)))*IF($C56=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BW55*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A56=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B56=\"Small business\",BW$11,IF($B56=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BW$12,IF($D56=\"Small business medium rebalancing\",BW$14,1)))*IF($C56=\"Resi discount\",1+BW$10,1),BV56*BW$8*IF(AND($A56=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B56=\"Small business\",BW$11,IF($B56=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BW$12,IF($D56=\"Small business medium rebalancing\",BW$14,1)))*IF($C56=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BX55*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A56=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B56=\"Small business\",BX$11,IF($B56=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BX$12,IF($D56=\"Small business medium rebalancing\",BX$14,1)))*IF($C56=\"Resi discount\",1+BX$10,1),BW56*BX$8*IF(AND($A56=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B56=\"Small business\",BX$11,IF($B56=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BX$12,IF($D56=\"Small business medium rebalancing\",BX$14,1)))*IF($C56=\"Resi discount\",1+BX$10,1)))","v":60.159866370627249},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BY55*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A56=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B56=\"Small business\",BY$11,IF($B56=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BY$12,IF($D56=\"Small business medium rebalancing\",BY$14,1)))*IF($C56=\"Resi discount\",1+BY$10,1),BX56*BY$8*IF(AND($A56=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B56=\"Small business\",BY$11,IF($B56=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BY$12,IF($D56=\"Small business medium rebalancing\",BY$14,1)))*IF($C56=\"Resi discount\",1+BY$10,1)))","v":61.739975737819506},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),BZ55*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A56=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B56=\"Small business\",BZ$11,IF($B56=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BZ$12,IF($D56=\"Small business medium rebalancing\",BZ$14,1)))*IF($C56=\"Resi discount\",1+BZ$10,1),BY56*BZ$8*IF(AND($A56=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B56=\"Small business\",BZ$11,IF($B56=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",BZ$12,IF($D56=\"Small business medium rebalancing\",BZ$14,1)))*IF($C56=\"Resi discount\",1+BZ$10,1)))","v":63.443988702681096},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CA55*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A56=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B56=\"Small business\",CA$11,IF($B56=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CA$12,IF($D56=\"Small business medium rebalancing\",CA$14,1)))*IF($C56=\"Resi discount\",1+CA$10,1),BZ56*CA$8*IF(AND($A56=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B56=\"Small business\",CA$11,IF($B56=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CA$12,IF($D56=\"Small business medium rebalancing\",CA$14,1)))*IF($C56=\"Resi discount\",1+CA$10,1)))","v":65.302944480891398},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CB55*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A56=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B56=\"Small business\",CB$11,IF($B56=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CB$12,IF($D56=\"Small business medium rebalancing\",CB$14,1)))*IF($C56=\"Resi discount\",1+CB$10,1),CA56*CB$8*IF(AND($A56=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B56=\"Small business\",CB$11,IF($B56=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CB$12,IF($D56=\"Small business medium rebalancing\",CB$14,1)))*IF($C56=\"Resi discount\",1+CB$10,1)))","v":66.675652734503799},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CC55*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A56=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B56=\"Small business\",CC$11,IF($B56=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CC$12,IF($D56=\"Small business medium rebalancing\",CC$14,1)))*IF($C56=\"Resi discount\",1+CC$10,1),CB56*CC$8*IF(AND($A56=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B56=\"Small business\",CC$11,IF($B56=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CC$12,IF($D56=\"Small business medium rebalancing\",CC$14,1)))*IF($C56=\"Resi discount\",1+CC$10,1)))","v":100.89643476848354},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CD55*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A56=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B56=\"Small business\",CD$11,IF($B56=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CD$12,IF($D56=\"Small business medium rebalancing\",CD$14,1)))*IF($C56=\"Resi discount\",1+CD$10,1),CC56*CD$8*IF(AND($A56=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B56=\"Small business\",CD$11,IF($B56=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CD$12,IF($D56=\"Small business medium rebalancing\",CD$14,1)))*IF($C56=\"Resi discount\",1+CD$10,1)))","v":103.54649719900489},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CE55*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A56=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B56=\"Small business\",CE$11,IF($B56=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CE$12,IF($D56=\"Small business medium rebalancing\",CE$14,1)))*IF($C56=\"Resi discount\",1+CE$10,1),CD56*CE$8*IF(AND($A56=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B56=\"Small business\",CE$11,IF($B56=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CE$12,IF($D56=\"Small business medium rebalancing\",CE$14,1)))*IF($C56=\"Resi discount\",1+CE$10,1)))","v":106.40436313731341},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CF55*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A56=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B56=\"Small business\",CF$11,IF($B56=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CF$12,IF($D56=\"Small business medium rebalancing\",CF$14,1)))*IF($C56=\"Resi discount\",1+CF$10,1),CE56*CF$8*IF(AND($A56=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B56=\"Small business\",CF$11,IF($B56=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CF$12,IF($D56=\"Small business medium rebalancing\",CF$14,1)))*IF($C56=\"Resi discount\",1+CF$10,1)))","v":109.52208965050373},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CG55*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A56=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B56=\"Small business\",CG$11,IF($B56=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CG$12,IF($D56=\"Small business medium rebalancing\",CG$14,1)))*IF($C56=\"Resi discount\",1+CG$10,1),CF56*CG$8*IF(AND($A56=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B56=\"Small business\",CG$11,IF($B56=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CG$12,IF($D56=\"Small business medium rebalancing\",CG$14,1)))*IF($C56=\"Resi discount\",1+CG$10,1)))","v":111.82431166531832},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CH55*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A56=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B56=\"Small business\",CH$11,IF($B56=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CH$12,IF($D56=\"Small business medium rebalancing\",CH$14,1)))*IF($C56=\"Resi discount\",1+CH$10,1),CG56*CH$8*IF(AND($A56=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B56=\"Small business\",CH$11,IF($B56=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CH$12,IF($D56=\"Small business medium rebalancing\",CH$14,1)))*IF($C56=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CI55*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A56=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B56=\"Small business\",CI$11,IF($B56=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CI$12,IF($D56=\"Small business medium rebalancing\",CI$14,1)))*IF($C56=\"Resi discount\",1+CI$10,1),CH56*CI$8*IF(AND($A56=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B56=\"Small business\",CI$11,IF($B56=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CI$12,IF($D56=\"Small business medium rebalancing\",CI$14,1)))*IF($C56=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CJ55*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A56=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B56=\"Small business\",CJ$11,IF($B56=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CJ$12,IF($D56=\"Small business medium rebalancing\",CJ$14,1)))*IF($C56=\"Resi discount\",1+CJ$10,1),CI56*CJ$8*IF(AND($A56=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B56=\"Small business\",CJ$11,IF($B56=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CJ$12,IF($D56=\"Small business medium rebalancing\",CJ$14,1)))*IF($C56=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CK55*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A56=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B56=\"Small business\",CK$11,IF($B56=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CK$12,IF($D56=\"Small business medium rebalancing\",CK$14,1)))*IF($C56=\"Resi discount\",1+CK$10,1),CJ56*CK$8*IF(AND($A56=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B56=\"Small business\",CK$11,IF($B56=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CK$12,IF($D56=\"Small business medium rebalancing\",CK$14,1)))*IF($C56=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CL55*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A56=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B56=\"Small business\",CL$11,IF($B56=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CL$12,IF($D56=\"Small business medium rebalancing\",CL$14,1)))*IF($C56=\"Resi discount\",1+CL$10,1),CK56*CL$8*IF(AND($A56=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B56=\"Small business\",CL$11,IF($B56=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CL$12,IF($D56=\"Small business medium rebalancing\",CL$14,1)))*IF($C56=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CM55*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A56=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B56=\"Small business\",CM$11,IF($B56=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CM$12,IF($D56=\"Small business medium rebalancing\",CM$14,1)))*IF($C56=\"Resi discount\",1+CM$10,1),CL56*CM$8*IF(AND($A56=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B56=\"Small business\",CM$11,IF($B56=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CM$12,IF($D56=\"Small business medium rebalancing\",CM$14,1)))*IF($C56=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CN55*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A56=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B56=\"Small business\",CN$11,IF($B56=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CN$12,IF($D56=\"Small business medium rebalancing\",CN$14,1)))*IF($C56=\"Resi discount\",1+CN$10,1),CM56*CN$8*IF(AND($A56=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B56=\"Small business\",CN$11,IF($B56=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CN$12,IF($D56=\"Small business medium rebalancing\",CN$14,1)))*IF($C56=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CO55*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A56=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B56=\"Small business\",CO$11,IF($B56=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CO$12,IF($D56=\"Small business medium rebalancing\",CO$14,1)))*IF($C56=\"Resi discount\",1+CO$10,1),CN56*CO$8*IF(AND($A56=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B56=\"Small business\",CO$11,IF($B56=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CO$12,IF($D56=\"Small business medium rebalancing\",CO$14,1)))*IF($C56=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CP55*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A56=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B56=\"Small business\",CP$11,IF($B56=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CP$12,IF($D56=\"Small business medium rebalancing\",CP$14,1)))*IF($C56=\"Resi discount\",1+CP$10,1),CO56*CP$8*IF(AND($A56=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B56=\"Small business\",CP$11,IF($B56=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CP$12,IF($D56=\"Small business medium rebalancing\",CP$14,1)))*IF($C56=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E56=\"NAT56\",$E56=\"NAT75\")),CQ55*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E56,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A56=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B56=\"Small business\",CQ$11,IF($B56=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CQ$12,IF($D56=\"Small business medium rebalancing\",CQ$14,1)))*IF($C56=\"Resi discount\",1+CQ$10,1),CP56*CQ$8*IF(AND($A56=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B56=\"Small business\",CQ$11,IF($B56=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D56=\"Small business rebalancing\",CQ$12,IF($D56=\"Small business medium rebalancing\",CQ$14,1)))*IF($C56=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$45","v":"NAT75"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),F56*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A57=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B57=\"Small business\",F$11,IF($B57=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",F$12,IF($D57=\"Small business medium rebalancing\",F$14,1)))*IF($C57=\"Resi discount\",1+F$10,1),E57*F$8*IF(AND($A57=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B57=\"Small business\",F$11,IF($B57=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",F$12,IF($D57=\"Small business medium rebalancing\",F$14,1)))*IF($C57=\"Resi discount\",1+F$10,1)))","v":7832.4113637974469},{"$f":"IF(AND(G$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),G56*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A57=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B57=\"Small business\",G$11,IF($B57=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",G$12,IF($D57=\"Small business medium rebalancing\",G$14,1)))*IF($C57=\"Resi discount\",1+G$10,1),F57*G$8*IF(AND($A57=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B57=\"Small business\",G$11,IF($B57=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",G$12,IF($D57=\"Small business medium rebalancing\",G$14,1)))*IF($C57=\"Resi discount\",1+G$10,1)))","v":8038.1310122985615},{"$f":"IF(AND(H$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),H56*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A57=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B57=\"Small business\",H$11,IF($B57=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",H$12,IF($D57=\"Small business medium rebalancing\",H$14,1)))*IF($C57=\"Resi discount\",1+H$10,1),G57*H$8*IF(AND($A57=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B57=\"Small business\",H$11,IF($B57=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",H$12,IF($D57=\"Small business medium rebalancing\",H$14,1)))*IF($C57=\"Resi discount\",1+H$10,1)))","v":8259.9820787190893},{"$f":"IF(AND(I$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),I56*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A57=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B57=\"Small business\",I$11,IF($B57=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",I$12,IF($D57=\"Small business medium rebalancing\",I$14,1)))*IF($C57=\"Resi discount\",1+I$10,1),H57*I$8*IF(AND($A57=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B57=\"Small business\",I$11,IF($B57=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",I$12,IF($D57=\"Small business medium rebalancing\",I$14,1)))*IF($C57=\"Resi discount\",1+I$10,1)))","v":8502.0056608918094},{"$f":"IF(AND(J$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),J56*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A57=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B57=\"Small business\",J$11,IF($B57=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",J$12,IF($D57=\"Small business medium rebalancing\",J$14,1)))*IF($C57=\"Resi discount\",1+J$10,1),I57*J$8*IF(AND($A57=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B57=\"Small business\",J$11,IF($B57=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",J$12,IF($D57=\"Small business medium rebalancing\",J$14,1)))*IF($C57=\"Resi discount\",1+J$10,1)))","v":8680.7230745664801},{"$f":"IF(AND(K$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),K56*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A57=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B57=\"Small business\",K$11,IF($B57=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",K$12,IF($D57=\"Small business medium rebalancing\",K$14,1)))*IF($C57=\"Resi discount\",1+K$10,1),J57*K$8*IF(AND($A57=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B57=\"Small business\",K$11,IF($B57=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",K$12,IF($D57=\"Small business medium rebalancing\",K$14,1)))*IF($C57=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),L56*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A57=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B57=\"Small business\",L$11,IF($B57=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",L$12,IF($D57=\"Small business medium rebalancing\",L$14,1)))*IF($C57=\"Resi discount\",1+L$10,1),K57*L$8*IF(AND($A57=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B57=\"Small business\",L$11,IF($B57=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",L$12,IF($D57=\"Small business medium rebalancing\",L$14,1)))*IF($C57=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),M56*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A57=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B57=\"Small business\",M$11,IF($B57=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",M$12,IF($D57=\"Small business medium rebalancing\",M$14,1)))*IF($C57=\"Resi discount\",1+M$10,1),L57*M$8*IF(AND($A57=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B57=\"Small business\",M$11,IF($B57=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",M$12,IF($D57=\"Small business medium rebalancing\",M$14,1)))*IF($C57=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),N56*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A57=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B57=\"Small business\",N$11,IF($B57=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",N$12,IF($D57=\"Small business medium rebalancing\",N$14,1)))*IF($C57=\"Resi discount\",1+N$10,1),M57*N$8*IF(AND($A57=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B57=\"Small business\",N$11,IF($B57=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",N$12,IF($D57=\"Small business medium rebalancing\",N$14,1)))*IF($C57=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),O56*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A57=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B57=\"Small business\",O$11,IF($B57=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",O$12,IF($D57=\"Small business medium rebalancing\",O$14,1)))*IF($C57=\"Resi discount\",1+O$10,1),N57*O$8*IF(AND($A57=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B57=\"Small business\",O$11,IF($B57=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",O$12,IF($D57=\"Small business medium rebalancing\",O$14,1)))*IF($C57=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),P56*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A57=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B57=\"Small business\",P$11,IF($B57=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",P$12,IF($D57=\"Small business medium rebalancing\",P$14,1)))*IF($C57=\"Resi discount\",1+P$10,1),O57*P$8*IF(AND($A57=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B57=\"Small business\",P$11,IF($B57=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",P$12,IF($D57=\"Small business medium rebalancing\",P$14,1)))*IF($C57=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),Q56*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A57=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B57=\"Small business\",Q$11,IF($B57=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",Q$12,IF($D57=\"Small business medium rebalancing\",Q$14,1)))*IF($C57=\"Resi discount\",1+Q$10,1),P57*Q$8*IF(AND($A57=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B57=\"Small business\",Q$11,IF($B57=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",Q$12,IF($D57=\"Small business medium rebalancing\",Q$14,1)))*IF($C57=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),R56*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A57=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B57=\"Small business\",R$11,IF($B57=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",R$12,IF($D57=\"Small business medium rebalancing\",R$14,1)))*IF($C57=\"Resi discount\",1+R$10,1),Q57*R$8*IF(AND($A57=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B57=\"Small business\",R$11,IF($B57=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",R$12,IF($D57=\"Small business medium rebalancing\",R$14,1)))*IF($C57=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),S56*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A57=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B57=\"Small business\",S$11,IF($B57=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",S$12,IF($D57=\"Small business medium rebalancing\",S$14,1)))*IF($C57=\"Resi discount\",1+S$10,1),R57*S$8*IF(AND($A57=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B57=\"Small business\",S$11,IF($B57=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",S$12,IF($D57=\"Small business medium rebalancing\",S$14,1)))*IF($C57=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),T56*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A57=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B57=\"Small business\",T$11,IF($B57=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",T$12,IF($D57=\"Small business medium rebalancing\",T$14,1)))*IF($C57=\"Resi discount\",1+T$10,1),S57*T$8*IF(AND($A57=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B57=\"Small business\",T$11,IF($B57=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",T$12,IF($D57=\"Small business medium rebalancing\",T$14,1)))*IF($C57=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),U56*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A57=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B57=\"Small business\",U$11,IF($B57=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",U$12,IF($D57=\"Small business medium rebalancing\",U$14,1)))*IF($C57=\"Resi discount\",1+U$10,1),T57*U$8*IF(AND($A57=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B57=\"Small business\",U$11,IF($B57=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",U$12,IF($D57=\"Small business medium rebalancing\",U$14,1)))*IF($C57=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),V56*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A57=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B57=\"Small business\",V$11,IF($B57=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",V$12,IF($D57=\"Small business medium rebalancing\",V$14,1)))*IF($C57=\"Resi discount\",1+V$10,1),U57*V$8*IF(AND($A57=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B57=\"Small business\",V$11,IF($B57=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",V$12,IF($D57=\"Small business medium rebalancing\",V$14,1)))*IF($C57=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),W56*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A57=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B57=\"Small business\",W$11,IF($B57=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",W$12,IF($D57=\"Small business medium rebalancing\",W$14,1)))*IF($C57=\"Resi discount\",1+W$10,1),V57*W$8*IF(AND($A57=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B57=\"Small business\",W$11,IF($B57=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",W$12,IF($D57=\"Small business medium rebalancing\",W$14,1)))*IF($C57=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),X56*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A57=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B57=\"Small business\",X$11,IF($B57=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",X$12,IF($D57=\"Small business medium rebalancing\",X$14,1)))*IF($C57=\"Resi discount\",1+X$10,1),W57*X$8*IF(AND($A57=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B57=\"Small business\",X$11,IF($B57=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",X$12,IF($D57=\"Small business medium rebalancing\",X$14,1)))*IF($C57=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),Y56*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A57=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B57=\"Small business\",Y$11,IF($B57=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",Y$12,IF($D57=\"Small business medium rebalancing\",Y$14,1)))*IF($C57=\"Resi discount\",1+Y$10,1),X57*Y$8*IF(AND($A57=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B57=\"Small business\",Y$11,IF($B57=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",Y$12,IF($D57=\"Small business medium rebalancing\",Y$14,1)))*IF($C57=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),Z56*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A57=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B57=\"Small business\",Z$11,IF($B57=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",Z$12,IF($D57=\"Small business medium rebalancing\",Z$14,1)))*IF($C57=\"Resi discount\",1+Z$10,1),Y57*Z$8*IF(AND($A57=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B57=\"Small business\",Z$11,IF($B57=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",Z$12,IF($D57=\"Small business medium rebalancing\",Z$14,1)))*IF($C57=\"Resi discount\",1+Z$10,1)))","v":4.0951436093855795},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AA56*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A57=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B57=\"Small business\",AA$11,IF($B57=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AA$12,IF($D57=\"Small business medium rebalancing\",AA$14,1)))*IF($C57=\"Resi discount\",1+AA$10,1),Z57*AA$8*IF(AND($A57=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B57=\"Small business\",AA$11,IF($B57=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AA$12,IF($D57=\"Small business medium rebalancing\",AA$14,1)))*IF($C57=\"Resi discount\",1+AA$10,1)))","v":4.2027032694639965},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AB56*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A57=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B57=\"Small business\",AB$11,IF($B57=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AB$12,IF($D57=\"Small business medium rebalancing\",AB$14,1)))*IF($C57=\"Resi discount\",1+AB$10,1),AA57*AB$8*IF(AND($A57=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B57=\"Small business\",AB$11,IF($B57=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AB$12,IF($D57=\"Small business medium rebalancing\",AB$14,1)))*IF($C57=\"Resi discount\",1+AB$10,1)))","v":4.3186971741108691},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AC56*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A57=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B57=\"Small business\",AC$11,IF($B57=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AC$12,IF($D57=\"Small business medium rebalancing\",AC$14,1)))*IF($C57=\"Resi discount\",1+AC$10,1),AB57*AC$8*IF(AND($A57=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B57=\"Small business\",AC$11,IF($B57=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AC$12,IF($D57=\"Small business medium rebalancing\",AC$14,1)))*IF($C57=\"Resi discount\",1+AC$10,1)))","v":4.445238194471},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AD56*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A57=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B57=\"Small business\",AD$11,IF($B57=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AD$12,IF($D57=\"Small business medium rebalancing\",AD$14,1)))*IF($C57=\"Resi discount\",1+AD$10,1),AC57*AD$8*IF(AND($A57=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B57=\"Small business\",AD$11,IF($B57=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AD$12,IF($D57=\"Small business medium rebalancing\",AD$14,1)))*IF($C57=\"Resi discount\",1+AD$10,1)))","v":4.5386798487077238},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AE56*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A57=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B57=\"Small business\",AE$11,IF($B57=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AE$12,IF($D57=\"Small business medium rebalancing\",AE$14,1)))*IF($C57=\"Resi discount\",1+AE$10,1),AD57*AE$8*IF(AND($A57=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B57=\"Small business\",AE$11,IF($B57=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AE$12,IF($D57=\"Small business medium rebalancing\",AE$14,1)))*IF($C57=\"Resi discount\",1+AE$10,1)))","v":2.7748099938614597},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AF56*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A57=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B57=\"Small business\",AF$11,IF($B57=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AF$12,IF($D57=\"Small business medium rebalancing\",AF$14,1)))*IF($C57=\"Resi discount\",1+AF$10,1),AE57*AF$8*IF(AND($A57=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B57=\"Small business\",AF$11,IF($B57=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AF$12,IF($D57=\"Small business medium rebalancing\",AF$14,1)))*IF($C57=\"Resi discount\",1+AF$10,1)))","v":2.8476908615892493},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AG56*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A57=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B57=\"Small business\",AG$11,IF($B57=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AG$12,IF($D57=\"Small business medium rebalancing\",AG$14,1)))*IF($C57=\"Resi discount\",1+AG$10,1),AF57*AG$8*IF(AND($A57=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B57=\"Small business\",AG$11,IF($B57=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AG$12,IF($D57=\"Small business medium rebalancing\",AG$14,1)))*IF($C57=\"Resi discount\",1+AG$10,1)))","v":2.9262866512713224},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AH56*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A57=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B57=\"Small business\",AH$11,IF($B57=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AH$12,IF($D57=\"Small business medium rebalancing\",AH$14,1)))*IF($C57=\"Resi discount\",1+AH$10,1),AG57*AH$8*IF(AND($A57=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B57=\"Small business\",AH$11,IF($B57=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AH$12,IF($D57=\"Small business medium rebalancing\",AH$14,1)))*IF($C57=\"Resi discount\",1+AH$10,1)))","v":3.0120290137916443},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AI56*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A57=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B57=\"Small business\",AI$11,IF($B57=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AI$12,IF($D57=\"Small business medium rebalancing\",AI$14,1)))*IF($C57=\"Resi discount\",1+AI$10,1),AH57*AI$8*IF(AND($A57=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B57=\"Small business\",AI$11,IF($B57=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AI$12,IF($D57=\"Small business medium rebalancing\",AI$14,1)))*IF($C57=\"Resi discount\",1+AI$10,1)))","v":3.0753437252524982},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AJ56*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A57=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B57=\"Small business\",AJ$11,IF($B57=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AJ$12,IF($D57=\"Small business medium rebalancing\",AJ$14,1)))*IF($C57=\"Resi discount\",1+AJ$10,1),AI57*AJ$8*IF(AND($A57=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B57=\"Small business\",AJ$11,IF($B57=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AJ$12,IF($D57=\"Small business medium rebalancing\",AJ$14,1)))*IF($C57=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AK56*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A57=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B57=\"Small business\",AK$11,IF($B57=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AK$12,IF($D57=\"Small business medium rebalancing\",AK$14,1)))*IF($C57=\"Resi discount\",1+AK$10,1),AJ57*AK$8*IF(AND($A57=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B57=\"Small business\",AK$11,IF($B57=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AK$12,IF($D57=\"Small business medium rebalancing\",AK$14,1)))*IF($C57=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AL56*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A57=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B57=\"Small business\",AL$11,IF($B57=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AL$12,IF($D57=\"Small business medium rebalancing\",AL$14,1)))*IF($C57=\"Resi discount\",1+AL$10,1),AK57*AL$8*IF(AND($A57=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B57=\"Small business\",AL$11,IF($B57=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AL$12,IF($D57=\"Small business medium rebalancing\",AL$14,1)))*IF($C57=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AM56*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A57=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B57=\"Small business\",AM$11,IF($B57=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AM$12,IF($D57=\"Small business medium rebalancing\",AM$14,1)))*IF($C57=\"Resi discount\",1+AM$10,1),AL57*AM$8*IF(AND($A57=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B57=\"Small business\",AM$11,IF($B57=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AM$12,IF($D57=\"Small business medium rebalancing\",AM$14,1)))*IF($C57=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AN56*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A57=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B57=\"Small business\",AN$11,IF($B57=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AN$12,IF($D57=\"Small business medium rebalancing\",AN$14,1)))*IF($C57=\"Resi discount\",1+AN$10,1),AM57*AN$8*IF(AND($A57=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B57=\"Small business\",AN$11,IF($B57=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AN$12,IF($D57=\"Small business medium rebalancing\",AN$14,1)))*IF($C57=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AO56*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A57=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B57=\"Small business\",AO$11,IF($B57=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AO$12,IF($D57=\"Small business medium rebalancing\",AO$14,1)))*IF($C57=\"Resi discount\",1+AO$10,1),AN57*AO$8*IF(AND($A57=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B57=\"Small business\",AO$11,IF($B57=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AO$12,IF($D57=\"Small business medium rebalancing\",AO$14,1)))*IF($C57=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AP56*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A57=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B57=\"Small business\",AP$11,IF($B57=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AP$12,IF($D57=\"Small business medium rebalancing\",AP$14,1)))*IF($C57=\"Resi discount\",1+AP$10,1),AO57*AP$8*IF(AND($A57=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B57=\"Small business\",AP$11,IF($B57=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AP$12,IF($D57=\"Small business medium rebalancing\",AP$14,1)))*IF($C57=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AQ56*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A57=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B57=\"Small business\",AQ$11,IF($B57=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AQ$12,IF($D57=\"Small business medium rebalancing\",AQ$14,1)))*IF($C57=\"Resi discount\",1+AQ$10,1),AP57*AQ$8*IF(AND($A57=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B57=\"Small business\",AQ$11,IF($B57=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AQ$12,IF($D57=\"Small business medium rebalancing\",AQ$14,1)))*IF($C57=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AR56*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A57=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B57=\"Small business\",AR$11,IF($B57=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AR$12,IF($D57=\"Small business medium rebalancing\",AR$14,1)))*IF($C57=\"Resi discount\",1+AR$10,1),AQ57*AR$8*IF(AND($A57=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B57=\"Small business\",AR$11,IF($B57=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AR$12,IF($D57=\"Small business medium rebalancing\",AR$14,1)))*IF($C57=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AS56*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A57=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B57=\"Small business\",AS$11,IF($B57=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AS$12,IF($D57=\"Small business medium rebalancing\",AS$14,1)))*IF($C57=\"Resi discount\",1+AS$10,1),AR57*AS$8*IF(AND($A57=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B57=\"Small business\",AS$11,IF($B57=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AS$12,IF($D57=\"Small business medium rebalancing\",AS$14,1)))*IF($C57=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AT56*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A57=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B57=\"Small business\",AT$11,IF($B57=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AT$12,IF($D57=\"Small business medium rebalancing\",AT$14,1)))*IF($C57=\"Resi discount\",1+AT$10,1),AS57*AT$8*IF(AND($A57=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B57=\"Small business\",AT$11,IF($B57=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AT$12,IF($D57=\"Small business medium rebalancing\",AT$14,1)))*IF($C57=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AU56*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A57=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B57=\"Small business\",AU$11,IF($B57=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AU$12,IF($D57=\"Small business medium rebalancing\",AU$14,1)))*IF($C57=\"Resi discount\",1+AU$10,1),AT57*AU$8*IF(AND($A57=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B57=\"Small business\",AU$11,IF($B57=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AU$12,IF($D57=\"Small business medium rebalancing\",AU$14,1)))*IF($C57=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AV56*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A57=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B57=\"Small business\",AV$11,IF($B57=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AV$12,IF($D57=\"Small business medium rebalancing\",AV$14,1)))*IF($C57=\"Resi discount\",1+AV$10,1),AU57*AV$8*IF(AND($A57=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B57=\"Small business\",AV$11,IF($B57=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AV$12,IF($D57=\"Small business medium rebalancing\",AV$14,1)))*IF($C57=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AW56*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A57=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B57=\"Small business\",AW$11,IF($B57=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AW$12,IF($D57=\"Small business medium rebalancing\",AW$14,1)))*IF($C57=\"Resi discount\",1+AW$10,1),AV57*AW$8*IF(AND($A57=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B57=\"Small business\",AW$11,IF($B57=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AW$12,IF($D57=\"Small business medium rebalancing\",AW$14,1)))*IF($C57=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AX56*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A57=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B57=\"Small business\",AX$11,IF($B57=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AX$12,IF($D57=\"Small business medium rebalancing\",AX$14,1)))*IF($C57=\"Resi discount\",1+AX$10,1),AW57*AX$8*IF(AND($A57=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B57=\"Small business\",AX$11,IF($B57=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AX$12,IF($D57=\"Small business medium rebalancing\",AX$14,1)))*IF($C57=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AY56*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A57=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B57=\"Small business\",AY$11,IF($B57=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AY$12,IF($D57=\"Small business medium rebalancing\",AY$14,1)))*IF($C57=\"Resi discount\",1+AY$10,1),AX57*AY$8*IF(AND($A57=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B57=\"Small business\",AY$11,IF($B57=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AY$12,IF($D57=\"Small business medium rebalancing\",AY$14,1)))*IF($C57=\"Resi discount\",1+AY$10,1)))","v":1.5826825028716351},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),AZ56*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A57=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B57=\"Small business\",AZ$11,IF($B57=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AZ$12,IF($D57=\"Small business medium rebalancing\",AZ$14,1)))*IF($C57=\"Resi discount\",1+AZ$10,1),AY57*AZ$8*IF(AND($A57=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B57=\"Small business\",AZ$11,IF($B57=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",AZ$12,IF($D57=\"Small business medium rebalancing\",AZ$14,1)))*IF($C57=\"Resi discount\",1+AZ$10,1)))","v":1.6242519344370578},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BA56*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A57=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B57=\"Small business\",BA$11,IF($B57=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BA$12,IF($D57=\"Small business medium rebalancing\",BA$14,1)))*IF($C57=\"Resi discount\",1+BA$10,1),AZ57*BA$8*IF(AND($A57=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B57=\"Small business\",BA$11,IF($B57=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BA$12,IF($D57=\"Small business medium rebalancing\",BA$14,1)))*IF($C57=\"Resi discount\",1+BA$10,1)))","v":1.66908101513245},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BB56*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A57=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B57=\"Small business\",BB$11,IF($B57=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BB$12,IF($D57=\"Small business medium rebalancing\",BB$14,1)))*IF($C57=\"Resi discount\",1+BB$10,1),BA57*BB$8*IF(AND($A57=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B57=\"Small business\",BB$11,IF($B57=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BB$12,IF($D57=\"Small business medium rebalancing\",BB$14,1)))*IF($C57=\"Resi discount\",1+BB$10,1)))","v":1.7179863229610932},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BC56*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A57=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B57=\"Small business\",BC$11,IF($B57=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BC$12,IF($D57=\"Small business medium rebalancing\",BC$14,1)))*IF($C57=\"Resi discount\",1+BC$10,1),BB57*BC$8*IF(AND($A57=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B57=\"Small business\",BC$11,IF($B57=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BC$12,IF($D57=\"Small business medium rebalancing\",BC$14,1)))*IF($C57=\"Resi discount\",1+BC$10,1)))","v":1.754099457274845},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BD56*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A57=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B57=\"Small business\",BD$11,IF($B57=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BD$12,IF($D57=\"Small business medium rebalancing\",BD$14,1)))*IF($C57=\"Resi discount\",1+BD$10,1),BC57*BD$8*IF(AND($A57=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B57=\"Small business\",BD$11,IF($B57=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BD$12,IF($D57=\"Small business medium rebalancing\",BD$14,1)))*IF($C57=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BE56*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A57=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B57=\"Small business\",BE$11,IF($B57=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BE$12,IF($D57=\"Small business medium rebalancing\",BE$14,1)))*IF($C57=\"Resi discount\",1+BE$10,1),BD57*BE$8*IF(AND($A57=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B57=\"Small business\",BE$11,IF($B57=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BE$12,IF($D57=\"Small business medium rebalancing\",BE$14,1)))*IF($C57=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BF56*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A57=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B57=\"Small business\",BF$11,IF($B57=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BF$12,IF($D57=\"Small business medium rebalancing\",BF$14,1)))*IF($C57=\"Resi discount\",1+BF$10,1),BE57*BF$8*IF(AND($A57=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B57=\"Small business\",BF$11,IF($B57=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BF$12,IF($D57=\"Small business medium rebalancing\",BF$14,1)))*IF($C57=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BG56*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A57=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B57=\"Small business\",BG$11,IF($B57=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BG$12,IF($D57=\"Small business medium rebalancing\",BG$14,1)))*IF($C57=\"Resi discount\",1+BG$10,1),BF57*BG$8*IF(AND($A57=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B57=\"Small business\",BG$11,IF($B57=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BG$12,IF($D57=\"Small business medium rebalancing\",BG$14,1)))*IF($C57=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BH56*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A57=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B57=\"Small business\",BH$11,IF($B57=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BH$12,IF($D57=\"Small business medium rebalancing\",BH$14,1)))*IF($C57=\"Resi discount\",1+BH$10,1),BG57*BH$8*IF(AND($A57=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B57=\"Small business\",BH$11,IF($B57=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BH$12,IF($D57=\"Small business medium rebalancing\",BH$14,1)))*IF($C57=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BI56*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A57=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B57=\"Small business\",BI$11,IF($B57=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BI$12,IF($D57=\"Small business medium rebalancing\",BI$14,1)))*IF($C57=\"Resi discount\",1+BI$10,1),BH57*BI$8*IF(AND($A57=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B57=\"Small business\",BI$11,IF($B57=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BI$12,IF($D57=\"Small business medium rebalancing\",BI$14,1)))*IF($C57=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BJ56*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A57=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B57=\"Small business\",BJ$11,IF($B57=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BJ$12,IF($D57=\"Small business medium rebalancing\",BJ$14,1)))*IF($C57=\"Resi discount\",1+BJ$10,1),BI57*BJ$8*IF(AND($A57=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B57=\"Small business\",BJ$11,IF($B57=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BJ$12,IF($D57=\"Small business medium rebalancing\",BJ$14,1)))*IF($C57=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BK56*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A57=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B57=\"Small business\",BK$11,IF($B57=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BK$12,IF($D57=\"Small business medium rebalancing\",BK$14,1)))*IF($C57=\"Resi discount\",1+BK$10,1),BJ57*BK$8*IF(AND($A57=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B57=\"Small business\",BK$11,IF($B57=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BK$12,IF($D57=\"Small business medium rebalancing\",BK$14,1)))*IF($C57=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BL56*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A57=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B57=\"Small business\",BL$11,IF($B57=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BL$12,IF($D57=\"Small business medium rebalancing\",BL$14,1)))*IF($C57=\"Resi discount\",1+BL$10,1),BK57*BL$8*IF(AND($A57=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B57=\"Small business\",BL$11,IF($B57=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BL$12,IF($D57=\"Small business medium rebalancing\",BL$14,1)))*IF($C57=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BM56*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A57=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B57=\"Small business\",BM$11,IF($B57=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BM$12,IF($D57=\"Small business medium rebalancing\",BM$14,1)))*IF($C57=\"Resi discount\",1+BM$10,1),BL57*BM$8*IF(AND($A57=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B57=\"Small business\",BM$11,IF($B57=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BM$12,IF($D57=\"Small business medium rebalancing\",BM$14,1)))*IF($C57=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BN56*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A57=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B57=\"Small business\",BN$11,IF($B57=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BN$12,IF($D57=\"Small business medium rebalancing\",BN$14,1)))*IF($C57=\"Resi discount\",1+BN$10,1),BM57*BN$8*IF(AND($A57=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B57=\"Small business\",BN$11,IF($B57=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BN$12,IF($D57=\"Small business medium rebalancing\",BN$14,1)))*IF($C57=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BO56*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A57=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B57=\"Small business\",BO$11,IF($B57=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BO$12,IF($D57=\"Small business medium rebalancing\",BO$14,1)))*IF($C57=\"Resi discount\",1+BO$10,1),BN57*BO$8*IF(AND($A57=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B57=\"Small business\",BO$11,IF($B57=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BO$12,IF($D57=\"Small business medium rebalancing\",BO$14,1)))*IF($C57=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BP56*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A57=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B57=\"Small business\",BP$11,IF($B57=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BP$12,IF($D57=\"Small business medium rebalancing\",BP$14,1)))*IF($C57=\"Resi discount\",1+BP$10,1),BO57*BP$8*IF(AND($A57=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B57=\"Small business\",BP$11,IF($B57=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BP$12,IF($D57=\"Small business medium rebalancing\",BP$14,1)))*IF($C57=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BQ56*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A57=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B57=\"Small business\",BQ$11,IF($B57=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BQ$12,IF($D57=\"Small business medium rebalancing\",BQ$14,1)))*IF($C57=\"Resi discount\",1+BQ$10,1),BP57*BQ$8*IF(AND($A57=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B57=\"Small business\",BQ$11,IF($B57=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BQ$12,IF($D57=\"Small business medium rebalancing\",BQ$14,1)))*IF($C57=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BR56*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A57=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B57=\"Small business\",BR$11,IF($B57=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BR$12,IF($D57=\"Small business medium rebalancing\",BR$14,1)))*IF($C57=\"Resi discount\",1+BR$10,1),BQ57*BR$8*IF(AND($A57=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B57=\"Small business\",BR$11,IF($B57=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BR$12,IF($D57=\"Small business medium rebalancing\",BR$14,1)))*IF($C57=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BS56*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A57=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B57=\"Small business\",BS$11,IF($B57=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BS$12,IF($D57=\"Small business medium rebalancing\",BS$14,1)))*IF($C57=\"Resi discount\",1+BS$10,1),BR57*BS$8*IF(AND($A57=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B57=\"Small business\",BS$11,IF($B57=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BS$12,IF($D57=\"Small business medium rebalancing\",BS$14,1)))*IF($C57=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BT56*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A57=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B57=\"Small business\",BT$11,IF($B57=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BT$12,IF($D57=\"Small business medium rebalancing\",BT$14,1)))*IF($C57=\"Resi discount\",1+BT$10,1),BS57*BT$8*IF(AND($A57=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B57=\"Small business\",BT$11,IF($B57=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BT$12,IF($D57=\"Small business medium rebalancing\",BT$14,1)))*IF($C57=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BU56*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A57=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B57=\"Small business\",BU$11,IF($B57=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BU$12,IF($D57=\"Small business medium rebalancing\",BU$14,1)))*IF($C57=\"Resi discount\",1+BU$10,1),BT57*BU$8*IF(AND($A57=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B57=\"Small business\",BU$11,IF($B57=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BU$12,IF($D57=\"Small business medium rebalancing\",BU$14,1)))*IF($C57=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BV56*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A57=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B57=\"Small business\",BV$11,IF($B57=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BV$12,IF($D57=\"Small business medium rebalancing\",BV$14,1)))*IF($C57=\"Resi discount\",1+BV$10,1),BU57*BV$8*IF(AND($A57=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B57=\"Small business\",BV$11,IF($B57=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BV$12,IF($D57=\"Small business medium rebalancing\",BV$14,1)))*IF($C57=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BW56*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A57=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B57=\"Small business\",BW$11,IF($B57=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BW$12,IF($D57=\"Small business medium rebalancing\",BW$14,1)))*IF($C57=\"Resi discount\",1+BW$10,1),BV57*BW$8*IF(AND($A57=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B57=\"Small business\",BW$11,IF($B57=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BW$12,IF($D57=\"Small business medium rebalancing\",BW$14,1)))*IF($C57=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BX56*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A57=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B57=\"Small business\",BX$11,IF($B57=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BX$12,IF($D57=\"Small business medium rebalancing\",BX$14,1)))*IF($C57=\"Resi discount\",1+BX$10,1),BW57*BX$8*IF(AND($A57=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B57=\"Small business\",BX$11,IF($B57=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BX$12,IF($D57=\"Small business medium rebalancing\",BX$14,1)))*IF($C57=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BY56*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A57=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B57=\"Small business\",BY$11,IF($B57=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BY$12,IF($D57=\"Small business medium rebalancing\",BY$14,1)))*IF($C57=\"Resi discount\",1+BY$10,1),BX57*BY$8*IF(AND($A57=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B57=\"Small business\",BY$11,IF($B57=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BY$12,IF($D57=\"Small business medium rebalancing\",BY$14,1)))*IF($C57=\"Resi discount\",1+BY$10,1)))","v":12.347995147563902},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),BZ56*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A57=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B57=\"Small business\",BZ$11,IF($B57=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BZ$12,IF($D57=\"Small business medium rebalancing\",BZ$14,1)))*IF($C57=\"Resi discount\",1+BZ$10,1),BY57*BZ$8*IF(AND($A57=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B57=\"Small business\",BZ$11,IF($B57=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",BZ$12,IF($D57=\"Small business medium rebalancing\",BZ$14,1)))*IF($C57=\"Resi discount\",1+BZ$10,1)))","v":25.37759548107244},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CA56*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A57=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B57=\"Small business\",CA$11,IF($B57=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CA$12,IF($D57=\"Small business medium rebalancing\",CA$14,1)))*IF($C57=\"Resi discount\",1+CA$10,1),BZ57*CA$8*IF(AND($A57=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B57=\"Small business\",CA$11,IF($B57=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CA$12,IF($D57=\"Small business medium rebalancing\",CA$14,1)))*IF($C57=\"Resi discount\",1+CA$10,1)))","v":39.181766688534836},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CB56*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A57=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B57=\"Small business\",CB$11,IF($B57=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CB$12,IF($D57=\"Small business medium rebalancing\",CB$14,1)))*IF($C57=\"Resi discount\",1+CB$10,1),CA57*CB$8*IF(AND($A57=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B57=\"Small business\",CB$11,IF($B57=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CB$12,IF($D57=\"Small business medium rebalancing\",CB$14,1)))*IF($C57=\"Resi discount\",1+CB$10,1)))","v":53.340522187603042},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CC56*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A57=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B57=\"Small business\",CC$11,IF($B57=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CC$12,IF($D57=\"Small business medium rebalancing\",CC$14,1)))*IF($C57=\"Resi discount\",1+CC$10,1),CB57*CC$8*IF(AND($A57=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B57=\"Small business\",CC$11,IF($B57=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CC$12,IF($D57=\"Small business medium rebalancing\",CC$14,1)))*IF($C57=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CD56*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A57=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B57=\"Small business\",CD$11,IF($B57=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CD$12,IF($D57=\"Small business medium rebalancing\",CD$14,1)))*IF($C57=\"Resi discount\",1+CD$10,1),CC57*CD$8*IF(AND($A57=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B57=\"Small business\",CD$11,IF($B57=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CD$12,IF($D57=\"Small business medium rebalancing\",CD$14,1)))*IF($C57=\"Resi discount\",1+CD$10,1)))","v":20.709299439800979},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CE56*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A57=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B57=\"Small business\",CE$11,IF($B57=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CE$12,IF($D57=\"Small business medium rebalancing\",CE$14,1)))*IF($C57=\"Resi discount\",1+CE$10,1),CD57*CE$8*IF(AND($A57=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B57=\"Small business\",CE$11,IF($B57=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CE$12,IF($D57=\"Small business medium rebalancing\",CE$14,1)))*IF($C57=\"Resi discount\",1+CE$10,1)))","v":42.56174525492537},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CF56*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A57=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B57=\"Small business\",CF$11,IF($B57=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CF$12,IF($D57=\"Small business medium rebalancing\",CF$14,1)))*IF($C57=\"Resi discount\",1+CF$10,1),CE57*CF$8*IF(AND($A57=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B57=\"Small business\",CF$11,IF($B57=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CF$12,IF($D57=\"Small business medium rebalancing\",CF$14,1)))*IF($C57=\"Resi discount\",1+CF$10,1)))","v":65.713253790302232},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CG56*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A57=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B57=\"Small business\",CG$11,IF($B57=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CG$12,IF($D57=\"Small business medium rebalancing\",CG$14,1)))*IF($C57=\"Resi discount\",1+CG$10,1),CF57*CG$8*IF(AND($A57=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B57=\"Small business\",CG$11,IF($B57=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CG$12,IF($D57=\"Small business medium rebalancing\",CG$14,1)))*IF($C57=\"Resi discount\",1+CG$10,1)))","v":89.459449332254664},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CH56*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A57=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B57=\"Small business\",CH$11,IF($B57=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CH$12,IF($D57=\"Small business medium rebalancing\",CH$14,1)))*IF($C57=\"Resi discount\",1+CH$10,1),CG57*CH$8*IF(AND($A57=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B57=\"Small business\",CH$11,IF($B57=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CH$12,IF($D57=\"Small business medium rebalancing\",CH$14,1)))*IF($C57=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CI56*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A57=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B57=\"Small business\",CI$11,IF($B57=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CI$12,IF($D57=\"Small business medium rebalancing\",CI$14,1)))*IF($C57=\"Resi discount\",1+CI$10,1),CH57*CI$8*IF(AND($A57=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B57=\"Small business\",CI$11,IF($B57=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CI$12,IF($D57=\"Small business medium rebalancing\",CI$14,1)))*IF($C57=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CJ56*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A57=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B57=\"Small business\",CJ$11,IF($B57=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CJ$12,IF($D57=\"Small business medium rebalancing\",CJ$14,1)))*IF($C57=\"Resi discount\",1+CJ$10,1),CI57*CJ$8*IF(AND($A57=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B57=\"Small business\",CJ$11,IF($B57=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CJ$12,IF($D57=\"Small business medium rebalancing\",CJ$14,1)))*IF($C57=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CK56*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A57=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B57=\"Small business\",CK$11,IF($B57=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CK$12,IF($D57=\"Small business medium rebalancing\",CK$14,1)))*IF($C57=\"Resi discount\",1+CK$10,1),CJ57*CK$8*IF(AND($A57=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B57=\"Small business\",CK$11,IF($B57=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CK$12,IF($D57=\"Small business medium rebalancing\",CK$14,1)))*IF($C57=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CL56*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A57=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B57=\"Small business\",CL$11,IF($B57=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CL$12,IF($D57=\"Small business medium rebalancing\",CL$14,1)))*IF($C57=\"Resi discount\",1+CL$10,1),CK57*CL$8*IF(AND($A57=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B57=\"Small business\",CL$11,IF($B57=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CL$12,IF($D57=\"Small business medium rebalancing\",CL$14,1)))*IF($C57=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CM56*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A57=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B57=\"Small business\",CM$11,IF($B57=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CM$12,IF($D57=\"Small business medium rebalancing\",CM$14,1)))*IF($C57=\"Resi discount\",1+CM$10,1),CL57*CM$8*IF(AND($A57=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B57=\"Small business\",CM$11,IF($B57=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CM$12,IF($D57=\"Small business medium rebalancing\",CM$14,1)))*IF($C57=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CN56*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A57=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B57=\"Small business\",CN$11,IF($B57=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CN$12,IF($D57=\"Small business medium rebalancing\",CN$14,1)))*IF($C57=\"Resi discount\",1+CN$10,1),CM57*CN$8*IF(AND($A57=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B57=\"Small business\",CN$11,IF($B57=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CN$12,IF($D57=\"Small business medium rebalancing\",CN$14,1)))*IF($C57=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CO56*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A57=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B57=\"Small business\",CO$11,IF($B57=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CO$12,IF($D57=\"Small business medium rebalancing\",CO$14,1)))*IF($C57=\"Resi discount\",1+CO$10,1),CN57*CO$8*IF(AND($A57=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B57=\"Small business\",CO$11,IF($B57=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CO$12,IF($D57=\"Small business medium rebalancing\",CO$14,1)))*IF($C57=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CP56*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A57=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B57=\"Small business\",CP$11,IF($B57=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CP$12,IF($D57=\"Small business medium rebalancing\",CP$14,1)))*IF($C57=\"Resi discount\",1+CP$10,1),CO57*CP$8*IF(AND($A57=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B57=\"Small business\",CP$11,IF($B57=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CP$12,IF($D57=\"Small business medium rebalancing\",CP$14,1)))*IF($C57=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E57=\"NAT56\",$E57=\"NAT75\")),CQ56*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E57,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A57=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B57=\"Small business\",CQ$11,IF($B57=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CQ$12,IF($D57=\"Small business medium rebalancing\",CQ$14,1)))*IF($C57=\"Resi discount\",1+CQ$10,1),CP57*CQ$8*IF(AND($A57=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B57=\"Small business\",CQ$11,IF($B57=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D57=\"Small business rebalancing\",CQ$12,IF($D57=\"Small business medium rebalancing\",CQ$14,1)))*IF($C57=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$46","v":"NSP76"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),F57*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A58=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B58=\"Small business\",F$11,IF($B58=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",F$12,IF($D58=\"Small business medium rebalancing\",F$14,1)))*IF($C58=\"Resi discount\",1+F$10,1),E58*F$8*IF(AND($A58=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B58=\"Small business\",F$11,IF($B58=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",F$12,IF($D58=\"Small business medium rebalancing\",F$14,1)))*IF($C58=\"Resi discount\",1+F$10,1)))","v":7832.4113637974469},{"$f":"IF(AND(G$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),G57*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A58=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B58=\"Small business\",G$11,IF($B58=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",G$12,IF($D58=\"Small business medium rebalancing\",G$14,1)))*IF($C58=\"Resi discount\",1+G$10,1),F58*G$8*IF(AND($A58=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B58=\"Small business\",G$11,IF($B58=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",G$12,IF($D58=\"Small business medium rebalancing\",G$14,1)))*IF($C58=\"Resi discount\",1+G$10,1)))","v":8038.1310122985615},{"$f":"IF(AND(H$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),H57*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A58=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B58=\"Small business\",H$11,IF($B58=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",H$12,IF($D58=\"Small business medium rebalancing\",H$14,1)))*IF($C58=\"Resi discount\",1+H$10,1),G58*H$8*IF(AND($A58=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B58=\"Small business\",H$11,IF($B58=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",H$12,IF($D58=\"Small business medium rebalancing\",H$14,1)))*IF($C58=\"Resi discount\",1+H$10,1)))","v":8259.9820787190893},{"$f":"IF(AND(I$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),I57*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A58=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B58=\"Small business\",I$11,IF($B58=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",I$12,IF($D58=\"Small business medium rebalancing\",I$14,1)))*IF($C58=\"Resi discount\",1+I$10,1),H58*I$8*IF(AND($A58=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B58=\"Small business\",I$11,IF($B58=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",I$12,IF($D58=\"Small business medium rebalancing\",I$14,1)))*IF($C58=\"Resi discount\",1+I$10,1)))","v":8502.0056608918094},{"$f":"IF(AND(J$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),J57*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A58=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B58=\"Small business\",J$11,IF($B58=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",J$12,IF($D58=\"Small business medium rebalancing\",J$14,1)))*IF($C58=\"Resi discount\",1+J$10,1),I58*J$8*IF(AND($A58=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B58=\"Small business\",J$11,IF($B58=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",J$12,IF($D58=\"Small business medium rebalancing\",J$14,1)))*IF($C58=\"Resi discount\",1+J$10,1)))","v":8680.7230745664801},{"$f":"IF(AND(K$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),K57*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A58=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B58=\"Small business\",K$11,IF($B58=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",K$12,IF($D58=\"Small business medium rebalancing\",K$14,1)))*IF($C58=\"Resi discount\",1+K$10,1),J58*K$8*IF(AND($A58=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B58=\"Small business\",K$11,IF($B58=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",K$12,IF($D58=\"Small business medium rebalancing\",K$14,1)))*IF($C58=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),L57*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A58=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B58=\"Small business\",L$11,IF($B58=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",L$12,IF($D58=\"Small business medium rebalancing\",L$14,1)))*IF($C58=\"Resi discount\",1+L$10,1),K58*L$8*IF(AND($A58=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B58=\"Small business\",L$11,IF($B58=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",L$12,IF($D58=\"Small business medium rebalancing\",L$14,1)))*IF($C58=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),M57*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A58=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B58=\"Small business\",M$11,IF($B58=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",M$12,IF($D58=\"Small business medium rebalancing\",M$14,1)))*IF($C58=\"Resi discount\",1+M$10,1),L58*M$8*IF(AND($A58=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B58=\"Small business\",M$11,IF($B58=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",M$12,IF($D58=\"Small business medium rebalancing\",M$14,1)))*IF($C58=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),N57*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A58=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B58=\"Small business\",N$11,IF($B58=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",N$12,IF($D58=\"Small business medium rebalancing\",N$14,1)))*IF($C58=\"Resi discount\",1+N$10,1),M58*N$8*IF(AND($A58=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B58=\"Small business\",N$11,IF($B58=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",N$12,IF($D58=\"Small business medium rebalancing\",N$14,1)))*IF($C58=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),O57*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A58=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B58=\"Small business\",O$11,IF($B58=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",O$12,IF($D58=\"Small business medium rebalancing\",O$14,1)))*IF($C58=\"Resi discount\",1+O$10,1),N58*O$8*IF(AND($A58=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B58=\"Small business\",O$11,IF($B58=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",O$12,IF($D58=\"Small business medium rebalancing\",O$14,1)))*IF($C58=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),P57*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A58=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B58=\"Small business\",P$11,IF($B58=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",P$12,IF($D58=\"Small business medium rebalancing\",P$14,1)))*IF($C58=\"Resi discount\",1+P$10,1),O58*P$8*IF(AND($A58=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B58=\"Small business\",P$11,IF($B58=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",P$12,IF($D58=\"Small business medium rebalancing\",P$14,1)))*IF($C58=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),Q57*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A58=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B58=\"Small business\",Q$11,IF($B58=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",Q$12,IF($D58=\"Small business medium rebalancing\",Q$14,1)))*IF($C58=\"Resi discount\",1+Q$10,1),P58*Q$8*IF(AND($A58=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B58=\"Small business\",Q$11,IF($B58=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",Q$12,IF($D58=\"Small business medium rebalancing\",Q$14,1)))*IF($C58=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),R57*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A58=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B58=\"Small business\",R$11,IF($B58=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",R$12,IF($D58=\"Small business medium rebalancing\",R$14,1)))*IF($C58=\"Resi discount\",1+R$10,1),Q58*R$8*IF(AND($A58=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B58=\"Small business\",R$11,IF($B58=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",R$12,IF($D58=\"Small business medium rebalancing\",R$14,1)))*IF($C58=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),S57*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A58=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B58=\"Small business\",S$11,IF($B58=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",S$12,IF($D58=\"Small business medium rebalancing\",S$14,1)))*IF($C58=\"Resi discount\",1+S$10,1),R58*S$8*IF(AND($A58=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B58=\"Small business\",S$11,IF($B58=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",S$12,IF($D58=\"Small business medium rebalancing\",S$14,1)))*IF($C58=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),T57*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A58=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B58=\"Small business\",T$11,IF($B58=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",T$12,IF($D58=\"Small business medium rebalancing\",T$14,1)))*IF($C58=\"Resi discount\",1+T$10,1),S58*T$8*IF(AND($A58=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B58=\"Small business\",T$11,IF($B58=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",T$12,IF($D58=\"Small business medium rebalancing\",T$14,1)))*IF($C58=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),U57*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A58=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B58=\"Small business\",U$11,IF($B58=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",U$12,IF($D58=\"Small business medium rebalancing\",U$14,1)))*IF($C58=\"Resi discount\",1+U$10,1),T58*U$8*IF(AND($A58=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B58=\"Small business\",U$11,IF($B58=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",U$12,IF($D58=\"Small business medium rebalancing\",U$14,1)))*IF($C58=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),V57*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A58=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B58=\"Small business\",V$11,IF($B58=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",V$12,IF($D58=\"Small business medium rebalancing\",V$14,1)))*IF($C58=\"Resi discount\",1+V$10,1),U58*V$8*IF(AND($A58=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B58=\"Small business\",V$11,IF($B58=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",V$12,IF($D58=\"Small business medium rebalancing\",V$14,1)))*IF($C58=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),W57*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A58=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B58=\"Small business\",W$11,IF($B58=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",W$12,IF($D58=\"Small business medium rebalancing\",W$14,1)))*IF($C58=\"Resi discount\",1+W$10,1),V58*W$8*IF(AND($A58=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B58=\"Small business\",W$11,IF($B58=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",W$12,IF($D58=\"Small business medium rebalancing\",W$14,1)))*IF($C58=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),X57*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A58=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B58=\"Small business\",X$11,IF($B58=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",X$12,IF($D58=\"Small business medium rebalancing\",X$14,1)))*IF($C58=\"Resi discount\",1+X$10,1),W58*X$8*IF(AND($A58=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B58=\"Small business\",X$11,IF($B58=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",X$12,IF($D58=\"Small business medium rebalancing\",X$14,1)))*IF($C58=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),Y57*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A58=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B58=\"Small business\",Y$11,IF($B58=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",Y$12,IF($D58=\"Small business medium rebalancing\",Y$14,1)))*IF($C58=\"Resi discount\",1+Y$10,1),X58*Y$8*IF(AND($A58=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B58=\"Small business\",Y$11,IF($B58=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",Y$12,IF($D58=\"Small business medium rebalancing\",Y$14,1)))*IF($C58=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),Z57*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A58=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B58=\"Small business\",Z$11,IF($B58=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",Z$12,IF($D58=\"Small business medium rebalancing\",Z$14,1)))*IF($C58=\"Resi discount\",1+Z$10,1),Y58*Z$8*IF(AND($A58=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B58=\"Small business\",Z$11,IF($B58=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",Z$12,IF($D58=\"Small business medium rebalancing\",Z$14,1)))*IF($C58=\"Resi discount\",1+Z$10,1)))","v":3.8198003368385196},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AA57*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A58=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B58=\"Small business\",AA$11,IF($B58=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AA$12,IF($D58=\"Small business medium rebalancing\",AA$14,1)))*IF($C58=\"Resi discount\",1+AA$10,1),Z58*AA$8*IF(AND($A58=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B58=\"Small business\",AA$11,IF($B58=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AA$12,IF($D58=\"Small business medium rebalancing\",AA$14,1)))*IF($C58=\"Resi discount\",1+AA$10,1)))","v":3.9201280579118762},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AB57*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A58=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B58=\"Small business\",AB$11,IF($B58=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AB$12,IF($D58=\"Small business medium rebalancing\",AB$14,1)))*IF($C58=\"Resi discount\",1+AB$10,1),AA58*AB$8*IF(AND($A58=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B58=\"Small business\",AB$11,IF($B58=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AB$12,IF($D58=\"Small business medium rebalancing\",AB$14,1)))*IF($C58=\"Resi discount\",1+AB$10,1)))","v":4.02832293416136},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AC57*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A58=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B58=\"Small business\",AC$11,IF($B58=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AC$12,IF($D58=\"Small business medium rebalancing\",AC$14,1)))*IF($C58=\"Resi discount\",1+AC$10,1),AB58*AC$8*IF(AND($A58=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B58=\"Small business\",AC$11,IF($B58=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AC$12,IF($D58=\"Small business medium rebalancing\",AC$14,1)))*IF($C58=\"Resi discount\",1+AC$10,1)))","v":4.1463557745940403},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AD57*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A58=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B58=\"Small business\",AD$11,IF($B58=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AD$12,IF($D58=\"Small business medium rebalancing\",AD$14,1)))*IF($C58=\"Resi discount\",1+AD$10,1),AC58*AD$8*IF(AND($A58=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B58=\"Small business\",AD$11,IF($B58=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AD$12,IF($D58=\"Small business medium rebalancing\",AD$14,1)))*IF($C58=\"Resi discount\",1+AD$10,1)))","v":4.2335147356400329},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AE57*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A58=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B58=\"Small business\",AE$11,IF($B58=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AE$12,IF($D58=\"Small business medium rebalancing\",AE$14,1)))*IF($C58=\"Resi discount\",1+AE$10,1),AD58*AE$8*IF(AND($A58=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B58=\"Small business\",AE$11,IF($B58=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AE$12,IF($D58=\"Small business medium rebalancing\",AE$14,1)))*IF($C58=\"Resi discount\",1+AE$10,1)))","v":2.503326607135314},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AF57*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A58=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B58=\"Small business\",AF$11,IF($B58=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AF$12,IF($D58=\"Small business medium rebalancing\",AF$14,1)))*IF($C58=\"Resi discount\",1+AF$10,1),AE58*AF$8*IF(AND($A58=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B58=\"Small business\",AF$11,IF($B58=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AF$12,IF($D58=\"Small business medium rebalancing\",AF$14,1)))*IF($C58=\"Resi discount\",1+AF$10,1)))","v":2.5690769164313365},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AG57*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A58=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B58=\"Small business\",AG$11,IF($B58=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AG$12,IF($D58=\"Small business medium rebalancing\",AG$14,1)))*IF($C58=\"Resi discount\",1+AG$10,1),AF58*AG$8*IF(AND($A58=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B58=\"Small business\",AG$11,IF($B58=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AG$12,IF($D58=\"Small business medium rebalancing\",AG$14,1)))*IF($C58=\"Resi discount\",1+AG$10,1)))","v":2.6399830080034459},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AH57*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A58=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B58=\"Small business\",AH$11,IF($B58=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AH$12,IF($D58=\"Small business medium rebalancing\",AH$14,1)))*IF($C58=\"Resi discount\",1+AH$10,1),AG58*AH$8*IF(AND($A58=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B58=\"Small business\",AH$11,IF($B58=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AH$12,IF($D58=\"Small business medium rebalancing\",AH$14,1)))*IF($C58=\"Resi discount\",1+AH$10,1)))","v":2.7173364620888072},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AI57*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A58=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B58=\"Small business\",AI$11,IF($B58=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AI$12,IF($D58=\"Small business medium rebalancing\",AI$14,1)))*IF($C58=\"Resi discount\",1+AI$10,1),AH58*AI$8*IF(AND($A58=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B58=\"Small business\",AI$11,IF($B58=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AI$12,IF($D58=\"Small business medium rebalancing\",AI$14,1)))*IF($C58=\"Resi discount\",1+AI$10,1)))","v":2.7744565539775077},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AJ57*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A58=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B58=\"Small business\",AJ$11,IF($B58=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AJ$12,IF($D58=\"Small business medium rebalancing\",AJ$14,1)))*IF($C58=\"Resi discount\",1+AJ$10,1),AI58*AJ$8*IF(AND($A58=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B58=\"Small business\",AJ$11,IF($B58=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AJ$12,IF($D58=\"Small business medium rebalancing\",AJ$14,1)))*IF($C58=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AK57*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A58=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B58=\"Small business\",AK$11,IF($B58=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AK$12,IF($D58=\"Small business medium rebalancing\",AK$14,1)))*IF($C58=\"Resi discount\",1+AK$10,1),AJ58*AK$8*IF(AND($A58=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B58=\"Small business\",AK$11,IF($B58=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AK$12,IF($D58=\"Small business medium rebalancing\",AK$14,1)))*IF($C58=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AL57*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A58=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B58=\"Small business\",AL$11,IF($B58=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AL$12,IF($D58=\"Small business medium rebalancing\",AL$14,1)))*IF($C58=\"Resi discount\",1+AL$10,1),AK58*AL$8*IF(AND($A58=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B58=\"Small business\",AL$11,IF($B58=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AL$12,IF($D58=\"Small business medium rebalancing\",AL$14,1)))*IF($C58=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AM57*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A58=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B58=\"Small business\",AM$11,IF($B58=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AM$12,IF($D58=\"Small business medium rebalancing\",AM$14,1)))*IF($C58=\"Resi discount\",1+AM$10,1),AL58*AM$8*IF(AND($A58=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B58=\"Small business\",AM$11,IF($B58=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AM$12,IF($D58=\"Small business medium rebalancing\",AM$14,1)))*IF($C58=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AN57*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A58=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B58=\"Small business\",AN$11,IF($B58=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AN$12,IF($D58=\"Small business medium rebalancing\",AN$14,1)))*IF($C58=\"Resi discount\",1+AN$10,1),AM58*AN$8*IF(AND($A58=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B58=\"Small business\",AN$11,IF($B58=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AN$12,IF($D58=\"Small business medium rebalancing\",AN$14,1)))*IF($C58=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AO57*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A58=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B58=\"Small business\",AO$11,IF($B58=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AO$12,IF($D58=\"Small business medium rebalancing\",AO$14,1)))*IF($C58=\"Resi discount\",1+AO$10,1),AN58*AO$8*IF(AND($A58=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B58=\"Small business\",AO$11,IF($B58=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AO$12,IF($D58=\"Small business medium rebalancing\",AO$14,1)))*IF($C58=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AP57*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A58=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B58=\"Small business\",AP$11,IF($B58=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AP$12,IF($D58=\"Small business medium rebalancing\",AP$14,1)))*IF($C58=\"Resi discount\",1+AP$10,1),AO58*AP$8*IF(AND($A58=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B58=\"Small business\",AP$11,IF($B58=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AP$12,IF($D58=\"Small business medium rebalancing\",AP$14,1)))*IF($C58=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AQ57*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A58=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B58=\"Small business\",AQ$11,IF($B58=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AQ$12,IF($D58=\"Small business medium rebalancing\",AQ$14,1)))*IF($C58=\"Resi discount\",1+AQ$10,1),AP58*AQ$8*IF(AND($A58=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B58=\"Small business\",AQ$11,IF($B58=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AQ$12,IF($D58=\"Small business medium rebalancing\",AQ$14,1)))*IF($C58=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AR57*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A58=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B58=\"Small business\",AR$11,IF($B58=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AR$12,IF($D58=\"Small business medium rebalancing\",AR$14,1)))*IF($C58=\"Resi discount\",1+AR$10,1),AQ58*AR$8*IF(AND($A58=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B58=\"Small business\",AR$11,IF($B58=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AR$12,IF($D58=\"Small business medium rebalancing\",AR$14,1)))*IF($C58=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AS57*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A58=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B58=\"Small business\",AS$11,IF($B58=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AS$12,IF($D58=\"Small business medium rebalancing\",AS$14,1)))*IF($C58=\"Resi discount\",1+AS$10,1),AR58*AS$8*IF(AND($A58=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B58=\"Small business\",AS$11,IF($B58=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AS$12,IF($D58=\"Small business medium rebalancing\",AS$14,1)))*IF($C58=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AT57*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A58=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B58=\"Small business\",AT$11,IF($B58=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AT$12,IF($D58=\"Small business medium rebalancing\",AT$14,1)))*IF($C58=\"Resi discount\",1+AT$10,1),AS58*AT$8*IF(AND($A58=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B58=\"Small business\",AT$11,IF($B58=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AT$12,IF($D58=\"Small business medium rebalancing\",AT$14,1)))*IF($C58=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AU57*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A58=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B58=\"Small business\",AU$11,IF($B58=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AU$12,IF($D58=\"Small business medium rebalancing\",AU$14,1)))*IF($C58=\"Resi discount\",1+AU$10,1),AT58*AU$8*IF(AND($A58=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B58=\"Small business\",AU$11,IF($B58=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AU$12,IF($D58=\"Small business medium rebalancing\",AU$14,1)))*IF($C58=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AV57*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A58=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B58=\"Small business\",AV$11,IF($B58=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AV$12,IF($D58=\"Small business medium rebalancing\",AV$14,1)))*IF($C58=\"Resi discount\",1+AV$10,1),AU58*AV$8*IF(AND($A58=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B58=\"Small business\",AV$11,IF($B58=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AV$12,IF($D58=\"Small business medium rebalancing\",AV$14,1)))*IF($C58=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AW57*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A58=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B58=\"Small business\",AW$11,IF($B58=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AW$12,IF($D58=\"Small business medium rebalancing\",AW$14,1)))*IF($C58=\"Resi discount\",1+AW$10,1),AV58*AW$8*IF(AND($A58=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B58=\"Small business\",AW$11,IF($B58=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AW$12,IF($D58=\"Small business medium rebalancing\",AW$14,1)))*IF($C58=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AX57*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A58=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B58=\"Small business\",AX$11,IF($B58=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AX$12,IF($D58=\"Small business medium rebalancing\",AX$14,1)))*IF($C58=\"Resi discount\",1+AX$10,1),AW58*AX$8*IF(AND($A58=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B58=\"Small business\",AX$11,IF($B58=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AX$12,IF($D58=\"Small business medium rebalancing\",AX$14,1)))*IF($C58=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AY57*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A58=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B58=\"Small business\",AY$11,IF($B58=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AY$12,IF($D58=\"Small business medium rebalancing\",AY$14,1)))*IF($C58=\"Resi discount\",1+AY$10,1),AX58*AY$8*IF(AND($A58=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B58=\"Small business\",AY$11,IF($B58=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AY$12,IF($D58=\"Small business medium rebalancing\",AY$14,1)))*IF($C58=\"Resi discount\",1+AY$10,1)))","v":1.4194566683807333},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),AZ57*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A58=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B58=\"Small business\",AZ$11,IF($B58=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AZ$12,IF($D58=\"Small business medium rebalancing\",AZ$14,1)))*IF($C58=\"Resi discount\",1+AZ$10,1),AY58*AZ$8*IF(AND($A58=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B58=\"Small business\",AZ$11,IF($B58=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",AZ$12,IF($D58=\"Small business medium rebalancing\",AZ$14,1)))*IF($C58=\"Resi discount\",1+AZ$10,1)))","v":1.4567389449771286},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BA57*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A58=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B58=\"Small business\",BA$11,IF($B58=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BA$12,IF($D58=\"Small business medium rebalancing\",BA$14,1)))*IF($C58=\"Resi discount\",1+BA$10,1),AZ58*BA$8*IF(AND($A58=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B58=\"Small business\",BA$11,IF($B58=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BA$12,IF($D58=\"Small business medium rebalancing\",BA$14,1)))*IF($C58=\"Resi discount\",1+BA$10,1)))","v":1.4969446952871222},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BB57*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A58=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B58=\"Small business\",BB$11,IF($B58=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BB$12,IF($D58=\"Small business medium rebalancing\",BB$14,1)))*IF($C58=\"Resi discount\",1+BB$10,1),BA58*BB$8*IF(AND($A58=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B58=\"Small business\",BB$11,IF($B58=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BB$12,IF($D58=\"Small business medium rebalancing\",BB$14,1)))*IF($C58=\"Resi discount\",1+BB$10,1)))","v":1.5408062816701307},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BC57*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A58=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B58=\"Small business\",BC$11,IF($B58=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BC$12,IF($D58=\"Small business medium rebalancing\",BC$14,1)))*IF($C58=\"Resi discount\",1+BC$10,1),BB58*BC$8*IF(AND($A58=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B58=\"Small business\",BC$11,IF($B58=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BC$12,IF($D58=\"Small business medium rebalancing\",BC$14,1)))*IF($C58=\"Resi discount\",1+BC$10,1)))","v":1.5731949820094442},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BD57*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A58=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B58=\"Small business\",BD$11,IF($B58=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BD$12,IF($D58=\"Small business medium rebalancing\",BD$14,1)))*IF($C58=\"Resi discount\",1+BD$10,1),BC58*BD$8*IF(AND($A58=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B58=\"Small business\",BD$11,IF($B58=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BD$12,IF($D58=\"Small business medium rebalancing\",BD$14,1)))*IF($C58=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BE57*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A58=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B58=\"Small business\",BE$11,IF($B58=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BE$12,IF($D58=\"Small business medium rebalancing\",BE$14,1)))*IF($C58=\"Resi discount\",1+BE$10,1),BD58*BE$8*IF(AND($A58=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B58=\"Small business\",BE$11,IF($B58=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BE$12,IF($D58=\"Small business medium rebalancing\",BE$14,1)))*IF($C58=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BF57*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A58=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B58=\"Small business\",BF$11,IF($B58=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BF$12,IF($D58=\"Small business medium rebalancing\",BF$14,1)))*IF($C58=\"Resi discount\",1+BF$10,1),BE58*BF$8*IF(AND($A58=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B58=\"Small business\",BF$11,IF($B58=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BF$12,IF($D58=\"Small business medium rebalancing\",BF$14,1)))*IF($C58=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BG57*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A58=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B58=\"Small business\",BG$11,IF($B58=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BG$12,IF($D58=\"Small business medium rebalancing\",BG$14,1)))*IF($C58=\"Resi discount\",1+BG$10,1),BF58*BG$8*IF(AND($A58=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B58=\"Small business\",BG$11,IF($B58=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BG$12,IF($D58=\"Small business medium rebalancing\",BG$14,1)))*IF($C58=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BH57*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A58=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B58=\"Small business\",BH$11,IF($B58=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BH$12,IF($D58=\"Small business medium rebalancing\",BH$14,1)))*IF($C58=\"Resi discount\",1+BH$10,1),BG58*BH$8*IF(AND($A58=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B58=\"Small business\",BH$11,IF($B58=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BH$12,IF($D58=\"Small business medium rebalancing\",BH$14,1)))*IF($C58=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BI57*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A58=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B58=\"Small business\",BI$11,IF($B58=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BI$12,IF($D58=\"Small business medium rebalancing\",BI$14,1)))*IF($C58=\"Resi discount\",1+BI$10,1),BH58*BI$8*IF(AND($A58=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B58=\"Small business\",BI$11,IF($B58=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BI$12,IF($D58=\"Small business medium rebalancing\",BI$14,1)))*IF($C58=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BJ57*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A58=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B58=\"Small business\",BJ$11,IF($B58=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BJ$12,IF($D58=\"Small business medium rebalancing\",BJ$14,1)))*IF($C58=\"Resi discount\",1+BJ$10,1),BI58*BJ$8*IF(AND($A58=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B58=\"Small business\",BJ$11,IF($B58=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BJ$12,IF($D58=\"Small business medium rebalancing\",BJ$14,1)))*IF($C58=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BK57*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A58=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B58=\"Small business\",BK$11,IF($B58=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BK$12,IF($D58=\"Small business medium rebalancing\",BK$14,1)))*IF($C58=\"Resi discount\",1+BK$10,1),BJ58*BK$8*IF(AND($A58=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B58=\"Small business\",BK$11,IF($B58=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BK$12,IF($D58=\"Small business medium rebalancing\",BK$14,1)))*IF($C58=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BL57*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A58=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B58=\"Small business\",BL$11,IF($B58=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BL$12,IF($D58=\"Small business medium rebalancing\",BL$14,1)))*IF($C58=\"Resi discount\",1+BL$10,1),BK58*BL$8*IF(AND($A58=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B58=\"Small business\",BL$11,IF($B58=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BL$12,IF($D58=\"Small business medium rebalancing\",BL$14,1)))*IF($C58=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BM57*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A58=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B58=\"Small business\",BM$11,IF($B58=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BM$12,IF($D58=\"Small business medium rebalancing\",BM$14,1)))*IF($C58=\"Resi discount\",1+BM$10,1),BL58*BM$8*IF(AND($A58=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B58=\"Small business\",BM$11,IF($B58=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BM$12,IF($D58=\"Small business medium rebalancing\",BM$14,1)))*IF($C58=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BN57*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A58=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B58=\"Small business\",BN$11,IF($B58=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BN$12,IF($D58=\"Small business medium rebalancing\",BN$14,1)))*IF($C58=\"Resi discount\",1+BN$10,1),BM58*BN$8*IF(AND($A58=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B58=\"Small business\",BN$11,IF($B58=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BN$12,IF($D58=\"Small business medium rebalancing\",BN$14,1)))*IF($C58=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BO57*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A58=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B58=\"Small business\",BO$11,IF($B58=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BO$12,IF($D58=\"Small business medium rebalancing\",BO$14,1)))*IF($C58=\"Resi discount\",1+BO$10,1),BN58*BO$8*IF(AND($A58=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B58=\"Small business\",BO$11,IF($B58=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BO$12,IF($D58=\"Small business medium rebalancing\",BO$14,1)))*IF($C58=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BP57*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A58=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B58=\"Small business\",BP$11,IF($B58=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BP$12,IF($D58=\"Small business medium rebalancing\",BP$14,1)))*IF($C58=\"Resi discount\",1+BP$10,1),BO58*BP$8*IF(AND($A58=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B58=\"Small business\",BP$11,IF($B58=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BP$12,IF($D58=\"Small business medium rebalancing\",BP$14,1)))*IF($C58=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BQ57*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A58=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B58=\"Small business\",BQ$11,IF($B58=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BQ$12,IF($D58=\"Small business medium rebalancing\",BQ$14,1)))*IF($C58=\"Resi discount\",1+BQ$10,1),BP58*BQ$8*IF(AND($A58=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B58=\"Small business\",BQ$11,IF($B58=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BQ$12,IF($D58=\"Small business medium rebalancing\",BQ$14,1)))*IF($C58=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BR57*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A58=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B58=\"Small business\",BR$11,IF($B58=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BR$12,IF($D58=\"Small business medium rebalancing\",BR$14,1)))*IF($C58=\"Resi discount\",1+BR$10,1),BQ58*BR$8*IF(AND($A58=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B58=\"Small business\",BR$11,IF($B58=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BR$12,IF($D58=\"Small business medium rebalancing\",BR$14,1)))*IF($C58=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BS57*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A58=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B58=\"Small business\",BS$11,IF($B58=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BS$12,IF($D58=\"Small business medium rebalancing\",BS$14,1)))*IF($C58=\"Resi discount\",1+BS$10,1),BR58*BS$8*IF(AND($A58=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B58=\"Small business\",BS$11,IF($B58=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BS$12,IF($D58=\"Small business medium rebalancing\",BS$14,1)))*IF($C58=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BT57*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A58=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B58=\"Small business\",BT$11,IF($B58=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BT$12,IF($D58=\"Small business medium rebalancing\",BT$14,1)))*IF($C58=\"Resi discount\",1+BT$10,1),BS58*BT$8*IF(AND($A58=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B58=\"Small business\",BT$11,IF($B58=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BT$12,IF($D58=\"Small business medium rebalancing\",BT$14,1)))*IF($C58=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BU57*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A58=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B58=\"Small business\",BU$11,IF($B58=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BU$12,IF($D58=\"Small business medium rebalancing\",BU$14,1)))*IF($C58=\"Resi discount\",1+BU$10,1),BT58*BU$8*IF(AND($A58=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B58=\"Small business\",BU$11,IF($B58=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BU$12,IF($D58=\"Small business medium rebalancing\",BU$14,1)))*IF($C58=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BV57*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A58=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B58=\"Small business\",BV$11,IF($B58=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BV$12,IF($D58=\"Small business medium rebalancing\",BV$14,1)))*IF($C58=\"Resi discount\",1+BV$10,1),BU58*BV$8*IF(AND($A58=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B58=\"Small business\",BV$11,IF($B58=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BV$12,IF($D58=\"Small business medium rebalancing\",BV$14,1)))*IF($C58=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BW57*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A58=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B58=\"Small business\",BW$11,IF($B58=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BW$12,IF($D58=\"Small business medium rebalancing\",BW$14,1)))*IF($C58=\"Resi discount\",1+BW$10,1),BV58*BW$8*IF(AND($A58=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B58=\"Small business\",BW$11,IF($B58=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BW$12,IF($D58=\"Small business medium rebalancing\",BW$14,1)))*IF($C58=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BX57*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A58=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B58=\"Small business\",BX$11,IF($B58=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BX$12,IF($D58=\"Small business medium rebalancing\",BX$14,1)))*IF($C58=\"Resi discount\",1+BX$10,1),BW58*BX$8*IF(AND($A58=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B58=\"Small business\",BX$11,IF($B58=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BX$12,IF($D58=\"Small business medium rebalancing\",BX$14,1)))*IF($C58=\"Resi discount\",1+BX$10,1)))","v":62.726653282216311},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BY57*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A58=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B58=\"Small business\",BY$11,IF($B58=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BY$12,IF($D58=\"Small business medium rebalancing\",BY$14,1)))*IF($C58=\"Resi discount\",1+BY$10,1),BX58*BY$8*IF(AND($A58=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B58=\"Small business\",BY$11,IF($B58=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BY$12,IF($D58=\"Small business medium rebalancing\",BY$14,1)))*IF($C58=\"Resi discount\",1+BY$10,1)))","v":64.374179754652815},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),BZ57*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A58=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B58=\"Small business\",BZ$11,IF($B58=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BZ$12,IF($D58=\"Small business medium rebalancing\",BZ$14,1)))*IF($C58=\"Resi discount\",1+BZ$10,1),BY58*BZ$8*IF(AND($A58=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B58=\"Small business\",BZ$11,IF($B58=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",BZ$12,IF($D58=\"Small business medium rebalancing\",BZ$14,1)))*IF($C58=\"Resi discount\",1+BZ$10,1)))","v":66.15089630812345},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CA57*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A58=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B58=\"Small business\",CA$11,IF($B58=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CA$12,IF($D58=\"Small business medium rebalancing\",CA$14,1)))*IF($C58=\"Resi discount\",1+CA$10,1),BZ58*CA$8*IF(AND($A58=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B58=\"Small business\",CA$11,IF($B58=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CA$12,IF($D58=\"Small business medium rebalancing\",CA$14,1)))*IF($C58=\"Resi discount\",1+CA$10,1)))","v":68.089166480606792},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CB57*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A58=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B58=\"Small business\",CB$11,IF($B58=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CB$12,IF($D58=\"Small business medium rebalancing\",CB$14,1)))*IF($C58=\"Resi discount\",1+CB$10,1),CA58*CB$8*IF(AND($A58=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B58=\"Small business\",CB$11,IF($B58=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CB$12,IF($D58=\"Small business medium rebalancing\",CB$14,1)))*IF($C58=\"Resi discount\",1+CB$10,1)))","v":69.52044284268365},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CC57*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A58=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B58=\"Small business\",CC$11,IF($B58=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CC$12,IF($D58=\"Small business medium rebalancing\",CC$14,1)))*IF($C58=\"Resi discount\",1+CC$10,1),CB58*CC$8*IF(AND($A58=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B58=\"Small business\",CC$11,IF($B58=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CC$12,IF($D58=\"Small business medium rebalancing\",CC$14,1)))*IF($C58=\"Resi discount\",1+CC$10,1)))","v":106.08108892821069},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CD57*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A58=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B58=\"Small business\",CD$11,IF($B58=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CD$12,IF($D58=\"Small business medium rebalancing\",CD$14,1)))*IF($C58=\"Resi discount\",1+CD$10,1),CC58*CD$8*IF(AND($A58=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B58=\"Small business\",CD$11,IF($B58=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CD$12,IF($D58=\"Small business medium rebalancing\",CD$14,1)))*IF($C58=\"Resi discount\",1+CD$10,1)))","v":108.86732720315574},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CE57*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A58=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B58=\"Small business\",CE$11,IF($B58=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CE$12,IF($D58=\"Small business medium rebalancing\",CE$14,1)))*IF($C58=\"Resi discount\",1+CE$10,1),CD58*CE$8*IF(AND($A58=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B58=\"Small business\",CE$11,IF($B58=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CE$12,IF($D58=\"Small business medium rebalancing\",CE$14,1)))*IF($C58=\"Resi discount\",1+CE$10,1)))","v":111.8720471562666},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CF57*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A58=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B58=\"Small business\",CF$11,IF($B58=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CF$12,IF($D58=\"Small business medium rebalancing\",CF$14,1)))*IF($C58=\"Resi discount\",1+CF$10,1),CE58*CF$8*IF(AND($A58=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B58=\"Small business\",CF$11,IF($B58=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CF$12,IF($D58=\"Small business medium rebalancing\",CF$14,1)))*IF($C58=\"Resi discount\",1+CF$10,1)))","v":115.14998085390893},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CG57*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A58=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B58=\"Small business\",CG$11,IF($B58=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CG$12,IF($D58=\"Small business medium rebalancing\",CG$14,1)))*IF($C58=\"Resi discount\",1+CG$10,1),CF58*CG$8*IF(AND($A58=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B58=\"Small business\",CG$11,IF($B58=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CG$12,IF($D58=\"Small business medium rebalancing\",CG$14,1)))*IF($C58=\"Resi discount\",1+CG$10,1)))","v":117.57050462014925},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CH57*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A58=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B58=\"Small business\",CH$11,IF($B58=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CH$12,IF($D58=\"Small business medium rebalancing\",CH$14,1)))*IF($C58=\"Resi discount\",1+CH$10,1),CG58*CH$8*IF(AND($A58=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B58=\"Small business\",CH$11,IF($B58=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CH$12,IF($D58=\"Small business medium rebalancing\",CH$14,1)))*IF($C58=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CI57*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A58=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B58=\"Small business\",CI$11,IF($B58=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CI$12,IF($D58=\"Small business medium rebalancing\",CI$14,1)))*IF($C58=\"Resi discount\",1+CI$10,1),CH58*CI$8*IF(AND($A58=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B58=\"Small business\",CI$11,IF($B58=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CI$12,IF($D58=\"Small business medium rebalancing\",CI$14,1)))*IF($C58=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CJ57*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A58=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B58=\"Small business\",CJ$11,IF($B58=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CJ$12,IF($D58=\"Small business medium rebalancing\",CJ$14,1)))*IF($C58=\"Resi discount\",1+CJ$10,1),CI58*CJ$8*IF(AND($A58=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B58=\"Small business\",CJ$11,IF($B58=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CJ$12,IF($D58=\"Small business medium rebalancing\",CJ$14,1)))*IF($C58=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CK57*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A58=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B58=\"Small business\",CK$11,IF($B58=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CK$12,IF($D58=\"Small business medium rebalancing\",CK$14,1)))*IF($C58=\"Resi discount\",1+CK$10,1),CJ58*CK$8*IF(AND($A58=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B58=\"Small business\",CK$11,IF($B58=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CK$12,IF($D58=\"Small business medium rebalancing\",CK$14,1)))*IF($C58=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CL57*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A58=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B58=\"Small business\",CL$11,IF($B58=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CL$12,IF($D58=\"Small business medium rebalancing\",CL$14,1)))*IF($C58=\"Resi discount\",1+CL$10,1),CK58*CL$8*IF(AND($A58=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B58=\"Small business\",CL$11,IF($B58=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CL$12,IF($D58=\"Small business medium rebalancing\",CL$14,1)))*IF($C58=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CM57*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A58=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B58=\"Small business\",CM$11,IF($B58=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CM$12,IF($D58=\"Small business medium rebalancing\",CM$14,1)))*IF($C58=\"Resi discount\",1+CM$10,1),CL58*CM$8*IF(AND($A58=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B58=\"Small business\",CM$11,IF($B58=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CM$12,IF($D58=\"Small business medium rebalancing\",CM$14,1)))*IF($C58=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CN57*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A58=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B58=\"Small business\",CN$11,IF($B58=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CN$12,IF($D58=\"Small business medium rebalancing\",CN$14,1)))*IF($C58=\"Resi discount\",1+CN$10,1),CM58*CN$8*IF(AND($A58=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B58=\"Small business\",CN$11,IF($B58=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CN$12,IF($D58=\"Small business medium rebalancing\",CN$14,1)))*IF($C58=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CO57*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A58=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B58=\"Small business\",CO$11,IF($B58=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CO$12,IF($D58=\"Small business medium rebalancing\",CO$14,1)))*IF($C58=\"Resi discount\",1+CO$10,1),CN58*CO$8*IF(AND($A58=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B58=\"Small business\",CO$11,IF($B58=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CO$12,IF($D58=\"Small business medium rebalancing\",CO$14,1)))*IF($C58=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CP57*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A58=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B58=\"Small business\",CP$11,IF($B58=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CP$12,IF($D58=\"Small business medium rebalancing\",CP$14,1)))*IF($C58=\"Resi discount\",1+CP$10,1),CO58*CP$8*IF(AND($A58=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B58=\"Small business\",CP$11,IF($B58=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CP$12,IF($D58=\"Small business medium rebalancing\",CP$14,1)))*IF($C58=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E58=\"NAT56\",$E58=\"NAT75\")),CQ57*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E58,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A58=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B58=\"Small business\",CQ$11,IF($B58=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CQ$12,IF($D58=\"Small business medium rebalancing\",CQ$14,1)))*IF($C58=\"Resi discount\",1+CQ$10,1),CP58*CQ$8*IF(AND($A58=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B58=\"Small business\",CQ$11,IF($B58=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D58=\"Small business rebalancing\",CQ$12,IF($D58=\"Small business medium rebalancing\",CQ$14,1)))*IF($C58=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$47","v":"NSP77"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),F58*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A59=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B59=\"Small business\",F$11,IF($B59=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",F$12,IF($D59=\"Small business medium rebalancing\",F$14,1)))*IF($C59=\"Resi discount\",1+F$10,1),E59*F$8*IF(AND($A59=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B59=\"Small business\",F$11,IF($B59=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",F$12,IF($D59=\"Small business medium rebalancing\",F$14,1)))*IF($C59=\"Resi discount\",1+F$10,1)))","v":7832.4113637974469},{"$f":"IF(AND(G$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),G58*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A59=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B59=\"Small business\",G$11,IF($B59=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",G$12,IF($D59=\"Small business medium rebalancing\",G$14,1)))*IF($C59=\"Resi discount\",1+G$10,1),F59*G$8*IF(AND($A59=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B59=\"Small business\",G$11,IF($B59=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",G$12,IF($D59=\"Small business medium rebalancing\",G$14,1)))*IF($C59=\"Resi discount\",1+G$10,1)))","v":8038.1310122985615},{"$f":"IF(AND(H$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),H58*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A59=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B59=\"Small business\",H$11,IF($B59=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",H$12,IF($D59=\"Small business medium rebalancing\",H$14,1)))*IF($C59=\"Resi discount\",1+H$10,1),G59*H$8*IF(AND($A59=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B59=\"Small business\",H$11,IF($B59=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",H$12,IF($D59=\"Small business medium rebalancing\",H$14,1)))*IF($C59=\"Resi discount\",1+H$10,1)))","v":8259.9820787190893},{"$f":"IF(AND(I$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),I58*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A59=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B59=\"Small business\",I$11,IF($B59=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",I$12,IF($D59=\"Small business medium rebalancing\",I$14,1)))*IF($C59=\"Resi discount\",1+I$10,1),H59*I$8*IF(AND($A59=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B59=\"Small business\",I$11,IF($B59=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",I$12,IF($D59=\"Small business medium rebalancing\",I$14,1)))*IF($C59=\"Resi discount\",1+I$10,1)))","v":8502.0056608918094},{"$f":"IF(AND(J$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),J58*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A59=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B59=\"Small business\",J$11,IF($B59=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",J$12,IF($D59=\"Small business medium rebalancing\",J$14,1)))*IF($C59=\"Resi discount\",1+J$10,1),I59*J$8*IF(AND($A59=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B59=\"Small business\",J$11,IF($B59=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",J$12,IF($D59=\"Small business medium rebalancing\",J$14,1)))*IF($C59=\"Resi discount\",1+J$10,1)))","v":8680.7230745664801},{"$f":"IF(AND(K$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),K58*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A59=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B59=\"Small business\",K$11,IF($B59=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",K$12,IF($D59=\"Small business medium rebalancing\",K$14,1)))*IF($C59=\"Resi discount\",1+K$10,1),J59*K$8*IF(AND($A59=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B59=\"Small business\",K$11,IF($B59=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",K$12,IF($D59=\"Small business medium rebalancing\",K$14,1)))*IF($C59=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),L58*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A59=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B59=\"Small business\",L$11,IF($B59=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",L$12,IF($D59=\"Small business medium rebalancing\",L$14,1)))*IF($C59=\"Resi discount\",1+L$10,1),K59*L$8*IF(AND($A59=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B59=\"Small business\",L$11,IF($B59=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",L$12,IF($D59=\"Small business medium rebalancing\",L$14,1)))*IF($C59=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),M58*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A59=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B59=\"Small business\",M$11,IF($B59=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",M$12,IF($D59=\"Small business medium rebalancing\",M$14,1)))*IF($C59=\"Resi discount\",1+M$10,1),L59*M$8*IF(AND($A59=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B59=\"Small business\",M$11,IF($B59=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",M$12,IF($D59=\"Small business medium rebalancing\",M$14,1)))*IF($C59=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),N58*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A59=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B59=\"Small business\",N$11,IF($B59=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",N$12,IF($D59=\"Small business medium rebalancing\",N$14,1)))*IF($C59=\"Resi discount\",1+N$10,1),M59*N$8*IF(AND($A59=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B59=\"Small business\",N$11,IF($B59=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",N$12,IF($D59=\"Small business medium rebalancing\",N$14,1)))*IF($C59=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),O58*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A59=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B59=\"Small business\",O$11,IF($B59=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",O$12,IF($D59=\"Small business medium rebalancing\",O$14,1)))*IF($C59=\"Resi discount\",1+O$10,1),N59*O$8*IF(AND($A59=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B59=\"Small business\",O$11,IF($B59=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",O$12,IF($D59=\"Small business medium rebalancing\",O$14,1)))*IF($C59=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),P58*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A59=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B59=\"Small business\",P$11,IF($B59=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",P$12,IF($D59=\"Small business medium rebalancing\",P$14,1)))*IF($C59=\"Resi discount\",1+P$10,1),O59*P$8*IF(AND($A59=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B59=\"Small business\",P$11,IF($B59=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",P$12,IF($D59=\"Small business medium rebalancing\",P$14,1)))*IF($C59=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),Q58*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A59=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B59=\"Small business\",Q$11,IF($B59=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",Q$12,IF($D59=\"Small business medium rebalancing\",Q$14,1)))*IF($C59=\"Resi discount\",1+Q$10,1),P59*Q$8*IF(AND($A59=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B59=\"Small business\",Q$11,IF($B59=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",Q$12,IF($D59=\"Small business medium rebalancing\",Q$14,1)))*IF($C59=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),R58*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A59=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B59=\"Small business\",R$11,IF($B59=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",R$12,IF($D59=\"Small business medium rebalancing\",R$14,1)))*IF($C59=\"Resi discount\",1+R$10,1),Q59*R$8*IF(AND($A59=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B59=\"Small business\",R$11,IF($B59=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",R$12,IF($D59=\"Small business medium rebalancing\",R$14,1)))*IF($C59=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),S58*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A59=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B59=\"Small business\",S$11,IF($B59=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",S$12,IF($D59=\"Small business medium rebalancing\",S$14,1)))*IF($C59=\"Resi discount\",1+S$10,1),R59*S$8*IF(AND($A59=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B59=\"Small business\",S$11,IF($B59=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",S$12,IF($D59=\"Small business medium rebalancing\",S$14,1)))*IF($C59=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),T58*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A59=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B59=\"Small business\",T$11,IF($B59=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",T$12,IF($D59=\"Small business medium rebalancing\",T$14,1)))*IF($C59=\"Resi discount\",1+T$10,1),S59*T$8*IF(AND($A59=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B59=\"Small business\",T$11,IF($B59=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",T$12,IF($D59=\"Small business medium rebalancing\",T$14,1)))*IF($C59=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),U58*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A59=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B59=\"Small business\",U$11,IF($B59=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",U$12,IF($D59=\"Small business medium rebalancing\",U$14,1)))*IF($C59=\"Resi discount\",1+U$10,1),T59*U$8*IF(AND($A59=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B59=\"Small business\",U$11,IF($B59=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",U$12,IF($D59=\"Small business medium rebalancing\",U$14,1)))*IF($C59=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),V58*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A59=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B59=\"Small business\",V$11,IF($B59=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",V$12,IF($D59=\"Small business medium rebalancing\",V$14,1)))*IF($C59=\"Resi discount\",1+V$10,1),U59*V$8*IF(AND($A59=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B59=\"Small business\",V$11,IF($B59=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",V$12,IF($D59=\"Small business medium rebalancing\",V$14,1)))*IF($C59=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),W58*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A59=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B59=\"Small business\",W$11,IF($B59=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",W$12,IF($D59=\"Small business medium rebalancing\",W$14,1)))*IF($C59=\"Resi discount\",1+W$10,1),V59*W$8*IF(AND($A59=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B59=\"Small business\",W$11,IF($B59=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",W$12,IF($D59=\"Small business medium rebalancing\",W$14,1)))*IF($C59=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),X58*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A59=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B59=\"Small business\",X$11,IF($B59=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",X$12,IF($D59=\"Small business medium rebalancing\",X$14,1)))*IF($C59=\"Resi discount\",1+X$10,1),W59*X$8*IF(AND($A59=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B59=\"Small business\",X$11,IF($B59=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",X$12,IF($D59=\"Small business medium rebalancing\",X$14,1)))*IF($C59=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),Y58*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A59=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B59=\"Small business\",Y$11,IF($B59=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",Y$12,IF($D59=\"Small business medium rebalancing\",Y$14,1)))*IF($C59=\"Resi discount\",1+Y$10,1),X59*Y$8*IF(AND($A59=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B59=\"Small business\",Y$11,IF($B59=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",Y$12,IF($D59=\"Small business medium rebalancing\",Y$14,1)))*IF($C59=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),Z58*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A59=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B59=\"Small business\",Z$11,IF($B59=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",Z$12,IF($D59=\"Small business medium rebalancing\",Z$14,1)))*IF($C59=\"Resi discount\",1+Z$10,1),Y59*Z$8*IF(AND($A59=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B59=\"Small business\",Z$11,IF($B59=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",Z$12,IF($D59=\"Small business medium rebalancing\",Z$14,1)))*IF($C59=\"Resi discount\",1+Z$10,1)))","v":3.7516821032311616},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AA58*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A59=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B59=\"Small business\",AA$11,IF($B59=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AA$12,IF($D59=\"Small business medium rebalancing\",AA$14,1)))*IF($C59=\"Resi discount\",1+AA$10,1),Z59*AA$8*IF(AND($A59=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B59=\"Small business\",AA$11,IF($B59=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AA$12,IF($D59=\"Small business medium rebalancing\",AA$14,1)))*IF($C59=\"Resi discount\",1+AA$10,1)))","v":3.8502206870358866},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AB58*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A59=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B59=\"Small business\",AB$11,IF($B59=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AB$12,IF($D59=\"Small business medium rebalancing\",AB$14,1)))*IF($C59=\"Resi discount\",1+AB$10,1),AA59*AB$8*IF(AND($A59=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B59=\"Small business\",AB$11,IF($B59=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AB$12,IF($D59=\"Small business medium rebalancing\",AB$14,1)))*IF($C59=\"Resi discount\",1+AB$10,1)))","v":3.9564861315859168},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AC58*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A59=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B59=\"Small business\",AC$11,IF($B59=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AC$12,IF($D59=\"Small business medium rebalancing\",AC$14,1)))*IF($C59=\"Resi discount\",1+AC$10,1),AB59*AC$8*IF(AND($A59=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B59=\"Small business\",AC$11,IF($B59=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AC$12,IF($D59=\"Small business medium rebalancing\",AC$14,1)))*IF($C59=\"Resi discount\",1+AC$10,1)))","v":4.0724141005884356},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AD58*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A59=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B59=\"Small business\",AD$11,IF($B59=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AD$12,IF($D59=\"Small business medium rebalancing\",AD$14,1)))*IF($C59=\"Resi discount\",1+AD$10,1),AC59*AD$8*IF(AND($A59=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B59=\"Small business\",AD$11,IF($B59=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AD$12,IF($D59=\"Small business medium rebalancing\",AD$14,1)))*IF($C59=\"Resi discount\",1+AD$10,1)))","v":4.1580187619470212},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AE58*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A59=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B59=\"Small business\",AE$11,IF($B59=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AE$12,IF($D59=\"Small business medium rebalancing\",AE$14,1)))*IF($C59=\"Resi discount\",1+AE$10,1),AD59*AE$8*IF(AND($A59=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B59=\"Small business\",AE$11,IF($B59=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AE$12,IF($D59=\"Small business medium rebalancing\",AE$14,1)))*IF($C59=\"Resi discount\",1+AE$10,1)))","v":2.4747718523560716},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AF58*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A59=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B59=\"Small business\",AF$11,IF($B59=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AF$12,IF($D59=\"Small business medium rebalancing\",AF$14,1)))*IF($C59=\"Resi discount\",1+AF$10,1),AE59*AF$8*IF(AND($A59=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B59=\"Small business\",AF$11,IF($B59=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AF$12,IF($D59=\"Small business medium rebalancing\",AF$14,1)))*IF($C59=\"Resi discount\",1+AF$10,1)))","v":2.5397721660449464},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AG58*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A59=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B59=\"Small business\",AG$11,IF($B59=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AG$12,IF($D59=\"Small business medium rebalancing\",AG$14,1)))*IF($C59=\"Resi discount\",1+AG$10,1),AF59*AG$8*IF(AND($A59=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B59=\"Small business\",AG$11,IF($B59=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AG$12,IF($D59=\"Small business medium rebalancing\",AG$14,1)))*IF($C59=\"Resi discount\",1+AG$10,1)))","v":2.6098694514263552},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AH58*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A59=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B59=\"Small business\",AH$11,IF($B59=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AH$12,IF($D59=\"Small business medium rebalancing\",AH$14,1)))*IF($C59=\"Resi discount\",1+AH$10,1),AG59*AH$8*IF(AND($A59=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B59=\"Small business\",AH$11,IF($B59=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AH$12,IF($D59=\"Small business medium rebalancing\",AH$14,1)))*IF($C59=\"Resi discount\",1+AH$10,1)))","v":2.6863405560386435},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AI58*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A59=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B59=\"Small business\",AI$11,IF($B59=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AI$12,IF($D59=\"Small business medium rebalancing\",AI$14,1)))*IF($C59=\"Resi discount\",1+AI$10,1),AH59*AI$8*IF(AND($A59=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B59=\"Small business\",AI$11,IF($B59=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AI$12,IF($D59=\"Small business medium rebalancing\",AI$14,1)))*IF($C59=\"Resi discount\",1+AI$10,1)))","v":2.7428090948250836},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AJ58*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A59=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B59=\"Small business\",AJ$11,IF($B59=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AJ$12,IF($D59=\"Small business medium rebalancing\",AJ$14,1)))*IF($C59=\"Resi discount\",1+AJ$10,1),AI59*AJ$8*IF(AND($A59=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B59=\"Small business\",AJ$11,IF($B59=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AJ$12,IF($D59=\"Small business medium rebalancing\",AJ$14,1)))*IF($C59=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AK58*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A59=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B59=\"Small business\",AK$11,IF($B59=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AK$12,IF($D59=\"Small business medium rebalancing\",AK$14,1)))*IF($C59=\"Resi discount\",1+AK$10,1),AJ59*AK$8*IF(AND($A59=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B59=\"Small business\",AK$11,IF($B59=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AK$12,IF($D59=\"Small business medium rebalancing\",AK$14,1)))*IF($C59=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AL58*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A59=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B59=\"Small business\",AL$11,IF($B59=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AL$12,IF($D59=\"Small business medium rebalancing\",AL$14,1)))*IF($C59=\"Resi discount\",1+AL$10,1),AK59*AL$8*IF(AND($A59=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B59=\"Small business\",AL$11,IF($B59=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AL$12,IF($D59=\"Small business medium rebalancing\",AL$14,1)))*IF($C59=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AM58*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A59=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B59=\"Small business\",AM$11,IF($B59=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AM$12,IF($D59=\"Small business medium rebalancing\",AM$14,1)))*IF($C59=\"Resi discount\",1+AM$10,1),AL59*AM$8*IF(AND($A59=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B59=\"Small business\",AM$11,IF($B59=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AM$12,IF($D59=\"Small business medium rebalancing\",AM$14,1)))*IF($C59=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AN58*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A59=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B59=\"Small business\",AN$11,IF($B59=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AN$12,IF($D59=\"Small business medium rebalancing\",AN$14,1)))*IF($C59=\"Resi discount\",1+AN$10,1),AM59*AN$8*IF(AND($A59=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B59=\"Small business\",AN$11,IF($B59=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AN$12,IF($D59=\"Small business medium rebalancing\",AN$14,1)))*IF($C59=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AO58*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A59=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B59=\"Small business\",AO$11,IF($B59=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AO$12,IF($D59=\"Small business medium rebalancing\",AO$14,1)))*IF($C59=\"Resi discount\",1+AO$10,1),AN59*AO$8*IF(AND($A59=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B59=\"Small business\",AO$11,IF($B59=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AO$12,IF($D59=\"Small business medium rebalancing\",AO$14,1)))*IF($C59=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AP58*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A59=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B59=\"Small business\",AP$11,IF($B59=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AP$12,IF($D59=\"Small business medium rebalancing\",AP$14,1)))*IF($C59=\"Resi discount\",1+AP$10,1),AO59*AP$8*IF(AND($A59=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B59=\"Small business\",AP$11,IF($B59=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AP$12,IF($D59=\"Small business medium rebalancing\",AP$14,1)))*IF($C59=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AQ58*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A59=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B59=\"Small business\",AQ$11,IF($B59=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AQ$12,IF($D59=\"Small business medium rebalancing\",AQ$14,1)))*IF($C59=\"Resi discount\",1+AQ$10,1),AP59*AQ$8*IF(AND($A59=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B59=\"Small business\",AQ$11,IF($B59=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AQ$12,IF($D59=\"Small business medium rebalancing\",AQ$14,1)))*IF($C59=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AR58*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A59=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B59=\"Small business\",AR$11,IF($B59=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AR$12,IF($D59=\"Small business medium rebalancing\",AR$14,1)))*IF($C59=\"Resi discount\",1+AR$10,1),AQ59*AR$8*IF(AND($A59=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B59=\"Small business\",AR$11,IF($B59=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AR$12,IF($D59=\"Small business medium rebalancing\",AR$14,1)))*IF($C59=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AS58*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A59=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B59=\"Small business\",AS$11,IF($B59=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AS$12,IF($D59=\"Small business medium rebalancing\",AS$14,1)))*IF($C59=\"Resi discount\",1+AS$10,1),AR59*AS$8*IF(AND($A59=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B59=\"Small business\",AS$11,IF($B59=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AS$12,IF($D59=\"Small business medium rebalancing\",AS$14,1)))*IF($C59=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AT58*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A59=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B59=\"Small business\",AT$11,IF($B59=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AT$12,IF($D59=\"Small business medium rebalancing\",AT$14,1)))*IF($C59=\"Resi discount\",1+AT$10,1),AS59*AT$8*IF(AND($A59=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B59=\"Small business\",AT$11,IF($B59=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AT$12,IF($D59=\"Small business medium rebalancing\",AT$14,1)))*IF($C59=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AU58*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A59=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B59=\"Small business\",AU$11,IF($B59=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AU$12,IF($D59=\"Small business medium rebalancing\",AU$14,1)))*IF($C59=\"Resi discount\",1+AU$10,1),AT59*AU$8*IF(AND($A59=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B59=\"Small business\",AU$11,IF($B59=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AU$12,IF($D59=\"Small business medium rebalancing\",AU$14,1)))*IF($C59=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AV58*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A59=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B59=\"Small business\",AV$11,IF($B59=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AV$12,IF($D59=\"Small business medium rebalancing\",AV$14,1)))*IF($C59=\"Resi discount\",1+AV$10,1),AU59*AV$8*IF(AND($A59=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B59=\"Small business\",AV$11,IF($B59=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AV$12,IF($D59=\"Small business medium rebalancing\",AV$14,1)))*IF($C59=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AW58*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A59=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B59=\"Small business\",AW$11,IF($B59=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AW$12,IF($D59=\"Small business medium rebalancing\",AW$14,1)))*IF($C59=\"Resi discount\",1+AW$10,1),AV59*AW$8*IF(AND($A59=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B59=\"Small business\",AW$11,IF($B59=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AW$12,IF($D59=\"Small business medium rebalancing\",AW$14,1)))*IF($C59=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AX58*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A59=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B59=\"Small business\",AX$11,IF($B59=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AX$12,IF($D59=\"Small business medium rebalancing\",AX$14,1)))*IF($C59=\"Resi discount\",1+AX$10,1),AW59*AX$8*IF(AND($A59=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B59=\"Small business\",AX$11,IF($B59=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AX$12,IF($D59=\"Small business medium rebalancing\",AX$14,1)))*IF($C59=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AY58*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A59=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B59=\"Small business\",AY$11,IF($B59=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AY$12,IF($D59=\"Small business medium rebalancing\",AY$14,1)))*IF($C59=\"Resi discount\",1+AY$10,1),AX59*AY$8*IF(AND($A59=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B59=\"Small business\",AY$11,IF($B59=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AY$12,IF($D59=\"Small business medium rebalancing\",AY$14,1)))*IF($C59=\"Resi discount\",1+AY$10,1)))","v":1.3398682220403475},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),AZ58*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A59=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B59=\"Small business\",AZ$11,IF($B59=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AZ$12,IF($D59=\"Small business medium rebalancing\",AZ$14,1)))*IF($C59=\"Resi discount\",1+AZ$10,1),AY59*AZ$8*IF(AND($A59=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B59=\"Small business\",AZ$11,IF($B59=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",AZ$12,IF($D59=\"Small business medium rebalancing\",AZ$14,1)))*IF($C59=\"Resi discount\",1+AZ$10,1)))","v":1.3750600942331168},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BA58*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A59=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B59=\"Small business\",BA$11,IF($B59=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BA$12,IF($D59=\"Small business medium rebalancing\",BA$14,1)))*IF($C59=\"Resi discount\",1+BA$10,1),AZ59*BA$8*IF(AND($A59=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B59=\"Small business\",BA$11,IF($B59=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BA$12,IF($D59=\"Small business medium rebalancing\",BA$14,1)))*IF($C59=\"Resi discount\",1+BA$10,1)))","v":1.4130115219756083},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BB58*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A59=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B59=\"Small business\",BB$11,IF($B59=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BB$12,IF($D59=\"Small business medium rebalancing\",BB$14,1)))*IF($C59=\"Resi discount\",1+BB$10,1),BA59*BB$8*IF(AND($A59=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B59=\"Small business\",BB$11,IF($B59=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BB$12,IF($D59=\"Small business medium rebalancing\",BB$14,1)))*IF($C59=\"Resi discount\",1+BB$10,1)))","v":1.4544138043220727},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BC58*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A59=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B59=\"Small business\",BC$11,IF($B59=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BC$12,IF($D59=\"Small business medium rebalancing\",BC$14,1)))*IF($C59=\"Resi discount\",1+BC$10,1),BB59*BC$8*IF(AND($A59=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B59=\"Small business\",BC$11,IF($B59=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BC$12,IF($D59=\"Small business medium rebalancing\",BC$14,1)))*IF($C59=\"Resi discount\",1+BC$10,1)))","v":1.4849864813924751},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BD58*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A59=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B59=\"Small business\",BD$11,IF($B59=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BD$12,IF($D59=\"Small business medium rebalancing\",BD$14,1)))*IF($C59=\"Resi discount\",1+BD$10,1),BC59*BD$8*IF(AND($A59=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B59=\"Small business\",BD$11,IF($B59=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BD$12,IF($D59=\"Small business medium rebalancing\",BD$14,1)))*IF($C59=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BE58*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A59=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B59=\"Small business\",BE$11,IF($B59=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BE$12,IF($D59=\"Small business medium rebalancing\",BE$14,1)))*IF($C59=\"Resi discount\",1+BE$10,1),BD59*BE$8*IF(AND($A59=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B59=\"Small business\",BE$11,IF($B59=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BE$12,IF($D59=\"Small business medium rebalancing\",BE$14,1)))*IF($C59=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BF58*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A59=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B59=\"Small business\",BF$11,IF($B59=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BF$12,IF($D59=\"Small business medium rebalancing\",BF$14,1)))*IF($C59=\"Resi discount\",1+BF$10,1),BE59*BF$8*IF(AND($A59=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B59=\"Small business\",BF$11,IF($B59=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BF$12,IF($D59=\"Small business medium rebalancing\",BF$14,1)))*IF($C59=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BG58*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A59=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B59=\"Small business\",BG$11,IF($B59=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BG$12,IF($D59=\"Small business medium rebalancing\",BG$14,1)))*IF($C59=\"Resi discount\",1+BG$10,1),BF59*BG$8*IF(AND($A59=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B59=\"Small business\",BG$11,IF($B59=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BG$12,IF($D59=\"Small business medium rebalancing\",BG$14,1)))*IF($C59=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BH58*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A59=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B59=\"Small business\",BH$11,IF($B59=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BH$12,IF($D59=\"Small business medium rebalancing\",BH$14,1)))*IF($C59=\"Resi discount\",1+BH$10,1),BG59*BH$8*IF(AND($A59=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B59=\"Small business\",BH$11,IF($B59=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BH$12,IF($D59=\"Small business medium rebalancing\",BH$14,1)))*IF($C59=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BI58*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A59=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B59=\"Small business\",BI$11,IF($B59=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BI$12,IF($D59=\"Small business medium rebalancing\",BI$14,1)))*IF($C59=\"Resi discount\",1+BI$10,1),BH59*BI$8*IF(AND($A59=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B59=\"Small business\",BI$11,IF($B59=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BI$12,IF($D59=\"Small business medium rebalancing\",BI$14,1)))*IF($C59=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BJ58*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A59=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B59=\"Small business\",BJ$11,IF($B59=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BJ$12,IF($D59=\"Small business medium rebalancing\",BJ$14,1)))*IF($C59=\"Resi discount\",1+BJ$10,1),BI59*BJ$8*IF(AND($A59=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B59=\"Small business\",BJ$11,IF($B59=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BJ$12,IF($D59=\"Small business medium rebalancing\",BJ$14,1)))*IF($C59=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BK58*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A59=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B59=\"Small business\",BK$11,IF($B59=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BK$12,IF($D59=\"Small business medium rebalancing\",BK$14,1)))*IF($C59=\"Resi discount\",1+BK$10,1),BJ59*BK$8*IF(AND($A59=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B59=\"Small business\",BK$11,IF($B59=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BK$12,IF($D59=\"Small business medium rebalancing\",BK$14,1)))*IF($C59=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BL58*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A59=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B59=\"Small business\",BL$11,IF($B59=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BL$12,IF($D59=\"Small business medium rebalancing\",BL$14,1)))*IF($C59=\"Resi discount\",1+BL$10,1),BK59*BL$8*IF(AND($A59=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B59=\"Small business\",BL$11,IF($B59=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BL$12,IF($D59=\"Small business medium rebalancing\",BL$14,1)))*IF($C59=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BM58*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A59=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B59=\"Small business\",BM$11,IF($B59=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BM$12,IF($D59=\"Small business medium rebalancing\",BM$14,1)))*IF($C59=\"Resi discount\",1+BM$10,1),BL59*BM$8*IF(AND($A59=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B59=\"Small business\",BM$11,IF($B59=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BM$12,IF($D59=\"Small business medium rebalancing\",BM$14,1)))*IF($C59=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BN58*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A59=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B59=\"Small business\",BN$11,IF($B59=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BN$12,IF($D59=\"Small business medium rebalancing\",BN$14,1)))*IF($C59=\"Resi discount\",1+BN$10,1),BM59*BN$8*IF(AND($A59=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B59=\"Small business\",BN$11,IF($B59=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BN$12,IF($D59=\"Small business medium rebalancing\",BN$14,1)))*IF($C59=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BO58*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A59=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B59=\"Small business\",BO$11,IF($B59=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BO$12,IF($D59=\"Small business medium rebalancing\",BO$14,1)))*IF($C59=\"Resi discount\",1+BO$10,1),BN59*BO$8*IF(AND($A59=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B59=\"Small business\",BO$11,IF($B59=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BO$12,IF($D59=\"Small business medium rebalancing\",BO$14,1)))*IF($C59=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BP58*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A59=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B59=\"Small business\",BP$11,IF($B59=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BP$12,IF($D59=\"Small business medium rebalancing\",BP$14,1)))*IF($C59=\"Resi discount\",1+BP$10,1),BO59*BP$8*IF(AND($A59=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B59=\"Small business\",BP$11,IF($B59=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BP$12,IF($D59=\"Small business medium rebalancing\",BP$14,1)))*IF($C59=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BQ58*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A59=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B59=\"Small business\",BQ$11,IF($B59=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BQ$12,IF($D59=\"Small business medium rebalancing\",BQ$14,1)))*IF($C59=\"Resi discount\",1+BQ$10,1),BP59*BQ$8*IF(AND($A59=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B59=\"Small business\",BQ$11,IF($B59=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BQ$12,IF($D59=\"Small business medium rebalancing\",BQ$14,1)))*IF($C59=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BR58*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A59=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B59=\"Small business\",BR$11,IF($B59=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BR$12,IF($D59=\"Small business medium rebalancing\",BR$14,1)))*IF($C59=\"Resi discount\",1+BR$10,1),BQ59*BR$8*IF(AND($A59=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B59=\"Small business\",BR$11,IF($B59=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BR$12,IF($D59=\"Small business medium rebalancing\",BR$14,1)))*IF($C59=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BS58*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A59=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B59=\"Small business\",BS$11,IF($B59=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BS$12,IF($D59=\"Small business medium rebalancing\",BS$14,1)))*IF($C59=\"Resi discount\",1+BS$10,1),BR59*BS$8*IF(AND($A59=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B59=\"Small business\",BS$11,IF($B59=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BS$12,IF($D59=\"Small business medium rebalancing\",BS$14,1)))*IF($C59=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BT58*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A59=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B59=\"Small business\",BT$11,IF($B59=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BT$12,IF($D59=\"Small business medium rebalancing\",BT$14,1)))*IF($C59=\"Resi discount\",1+BT$10,1),BS59*BT$8*IF(AND($A59=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B59=\"Small business\",BT$11,IF($B59=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BT$12,IF($D59=\"Small business medium rebalancing\",BT$14,1)))*IF($C59=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BU58*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A59=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B59=\"Small business\",BU$11,IF($B59=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BU$12,IF($D59=\"Small business medium rebalancing\",BU$14,1)))*IF($C59=\"Resi discount\",1+BU$10,1),BT59*BU$8*IF(AND($A59=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B59=\"Small business\",BU$11,IF($B59=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BU$12,IF($D59=\"Small business medium rebalancing\",BU$14,1)))*IF($C59=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BV58*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A59=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B59=\"Small business\",BV$11,IF($B59=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BV$12,IF($D59=\"Small business medium rebalancing\",BV$14,1)))*IF($C59=\"Resi discount\",1+BV$10,1),BU59*BV$8*IF(AND($A59=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B59=\"Small business\",BV$11,IF($B59=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BV$12,IF($D59=\"Small business medium rebalancing\",BV$14,1)))*IF($C59=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BW58*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A59=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B59=\"Small business\",BW$11,IF($B59=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BW$12,IF($D59=\"Small business medium rebalancing\",BW$14,1)))*IF($C59=\"Resi discount\",1+BW$10,1),BV59*BW$8*IF(AND($A59=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B59=\"Small business\",BW$11,IF($B59=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BW$12,IF($D59=\"Small business medium rebalancing\",BW$14,1)))*IF($C59=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BX58*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A59=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B59=\"Small business\",BX$11,IF($B59=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BX$12,IF($D59=\"Small business medium rebalancing\",BX$14,1)))*IF($C59=\"Resi discount\",1+BX$10,1),BW59*BX$8*IF(AND($A59=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B59=\"Small business\",BX$11,IF($B59=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BX$12,IF($D59=\"Small business medium rebalancing\",BX$14,1)))*IF($C59=\"Resi discount\",1+BX$10,1)))","v":68.766903079139851},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BY58*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A59=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B59=\"Small business\",BY$11,IF($B59=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BY$12,IF($D59=\"Small business medium rebalancing\",BY$14,1)))*IF($C59=\"Resi discount\",1+BY$10,1),BX59*BY$8*IF(AND($A59=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B59=\"Small business\",BY$11,IF($B59=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BY$12,IF($D59=\"Small business medium rebalancing\",BY$14,1)))*IF($C59=\"Resi discount\",1+BY$10,1)))","v":70.573077764414805},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),BZ58*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A59=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B59=\"Small business\",BZ$11,IF($B59=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BZ$12,IF($D59=\"Small business medium rebalancing\",BZ$14,1)))*IF($C59=\"Resi discount\",1+BZ$10,1),BY59*BZ$8*IF(AND($A59=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B59=\"Small business\",BZ$11,IF($B59=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",BZ$12,IF($D59=\"Small business medium rebalancing\",BZ$14,1)))*IF($C59=\"Resi discount\",1+BZ$10,1)))","v":72.520882862224113},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CA58*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A59=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B59=\"Small business\",CA$11,IF($B59=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CA$12,IF($D59=\"Small business medium rebalancing\",CA$14,1)))*IF($C59=\"Resi discount\",1+CA$10,1),BZ59*CA$8*IF(AND($A59=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B59=\"Small business\",CA$11,IF($B59=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CA$12,IF($D59=\"Small business medium rebalancing\",CA$14,1)))*IF($C59=\"Resi discount\",1+CA$10,1)))","v":74.645798350583803},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CB58*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A59=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B59=\"Small business\",CB$11,IF($B59=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CB$12,IF($D59=\"Small business medium rebalancing\",CB$14,1)))*IF($C59=\"Resi discount\",1+CB$10,1),CA59*CB$8*IF(AND($A59=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B59=\"Small business\",CB$11,IF($B59=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CB$12,IF($D59=\"Small business medium rebalancing\",CB$14,1)))*IF($C59=\"Resi discount\",1+CB$10,1)))","v":76.214899166907884},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CC58*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A59=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B59=\"Small business\",CC$11,IF($B59=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CC$12,IF($D59=\"Small business medium rebalancing\",CC$14,1)))*IF($C59=\"Resi discount\",1+CC$10,1),CB59*CC$8*IF(AND($A59=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B59=\"Small business\",CC$11,IF($B59=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CC$12,IF($D59=\"Small business medium rebalancing\",CC$14,1)))*IF($C59=\"Resi discount\",1+CC$10,1)))","v":114.15178210295838},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CD58*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A59=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B59=\"Small business\",CD$11,IF($B59=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CD$12,IF($D59=\"Small business medium rebalancing\",CD$14,1)))*IF($C59=\"Resi discount\",1+CD$10,1),CC59*CD$8*IF(AND($A59=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B59=\"Small business\",CD$11,IF($B59=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CD$12,IF($D59=\"Small business medium rebalancing\",CD$14,1)))*IF($C59=\"Resi discount\",1+CD$10,1)))","v":117.14999853966643},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CE58*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A59=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B59=\"Small business\",CE$11,IF($B59=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CE$12,IF($D59=\"Small business medium rebalancing\",CE$14,1)))*IF($C59=\"Resi discount\",1+CE$10,1),CD59*CE$8*IF(AND($A59=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B59=\"Small business\",CE$11,IF($B59=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CE$12,IF($D59=\"Small business medium rebalancing\",CE$14,1)))*IF($C59=\"Resi discount\",1+CE$10,1)))","v":120.38331883109028},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CF58*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A59=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B59=\"Small business\",CF$11,IF($B59=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CF$12,IF($D59=\"Small business medium rebalancing\",CF$14,1)))*IF($C59=\"Resi discount\",1+CF$10,1),CE59*CF$8*IF(AND($A59=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B59=\"Small business\",CF$11,IF($B59=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CF$12,IF($D59=\"Small business medium rebalancing\",CF$14,1)))*IF($C59=\"Resi discount\",1+CF$10,1)))","v":123.91063908186972},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CG58*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A59=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B59=\"Small business\",CG$11,IF($B59=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CG$12,IF($D59=\"Small business medium rebalancing\",CG$14,1)))*IF($C59=\"Resi discount\",1+CG$10,1),CF59*CG$8*IF(AND($A59=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B59=\"Small business\",CG$11,IF($B59=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CG$12,IF($D59=\"Small business medium rebalancing\",CG$14,1)))*IF($C59=\"Resi discount\",1+CG$10,1)))","v":126.51531729860528},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CH58*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A59=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B59=\"Small business\",CH$11,IF($B59=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CH$12,IF($D59=\"Small business medium rebalancing\",CH$14,1)))*IF($C59=\"Resi discount\",1+CH$10,1),CG59*CH$8*IF(AND($A59=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B59=\"Small business\",CH$11,IF($B59=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CH$12,IF($D59=\"Small business medium rebalancing\",CH$14,1)))*IF($C59=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CI58*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A59=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B59=\"Small business\",CI$11,IF($B59=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CI$12,IF($D59=\"Small business medium rebalancing\",CI$14,1)))*IF($C59=\"Resi discount\",1+CI$10,1),CH59*CI$8*IF(AND($A59=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B59=\"Small business\",CI$11,IF($B59=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CI$12,IF($D59=\"Small business medium rebalancing\",CI$14,1)))*IF($C59=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CJ58*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A59=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B59=\"Small business\",CJ$11,IF($B59=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CJ$12,IF($D59=\"Small business medium rebalancing\",CJ$14,1)))*IF($C59=\"Resi discount\",1+CJ$10,1),CI59*CJ$8*IF(AND($A59=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B59=\"Small business\",CJ$11,IF($B59=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CJ$12,IF($D59=\"Small business medium rebalancing\",CJ$14,1)))*IF($C59=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CK58*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A59=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B59=\"Small business\",CK$11,IF($B59=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CK$12,IF($D59=\"Small business medium rebalancing\",CK$14,1)))*IF($C59=\"Resi discount\",1+CK$10,1),CJ59*CK$8*IF(AND($A59=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B59=\"Small business\",CK$11,IF($B59=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CK$12,IF($D59=\"Small business medium rebalancing\",CK$14,1)))*IF($C59=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CL58*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A59=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B59=\"Small business\",CL$11,IF($B59=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CL$12,IF($D59=\"Small business medium rebalancing\",CL$14,1)))*IF($C59=\"Resi discount\",1+CL$10,1),CK59*CL$8*IF(AND($A59=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B59=\"Small business\",CL$11,IF($B59=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CL$12,IF($D59=\"Small business medium rebalancing\",CL$14,1)))*IF($C59=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CM58*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A59=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B59=\"Small business\",CM$11,IF($B59=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CM$12,IF($D59=\"Small business medium rebalancing\",CM$14,1)))*IF($C59=\"Resi discount\",1+CM$10,1),CL59*CM$8*IF(AND($A59=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B59=\"Small business\",CM$11,IF($B59=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CM$12,IF($D59=\"Small business medium rebalancing\",CM$14,1)))*IF($C59=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CN58*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A59=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B59=\"Small business\",CN$11,IF($B59=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CN$12,IF($D59=\"Small business medium rebalancing\",CN$14,1)))*IF($C59=\"Resi discount\",1+CN$10,1),CM59*CN$8*IF(AND($A59=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B59=\"Small business\",CN$11,IF($B59=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CN$12,IF($D59=\"Small business medium rebalancing\",CN$14,1)))*IF($C59=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CO58*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A59=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B59=\"Small business\",CO$11,IF($B59=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CO$12,IF($D59=\"Small business medium rebalancing\",CO$14,1)))*IF($C59=\"Resi discount\",1+CO$10,1),CN59*CO$8*IF(AND($A59=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B59=\"Small business\",CO$11,IF($B59=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CO$12,IF($D59=\"Small business medium rebalancing\",CO$14,1)))*IF($C59=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CP58*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A59=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B59=\"Small business\",CP$11,IF($B59=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CP$12,IF($D59=\"Small business medium rebalancing\",CP$14,1)))*IF($C59=\"Resi discount\",1+CP$10,1),CO59*CP$8*IF(AND($A59=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B59=\"Small business\",CP$11,IF($B59=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CP$12,IF($D59=\"Small business medium rebalancing\",CP$14,1)))*IF($C59=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E59=\"NAT56\",$E59=\"NAT75\")),CQ58*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E59,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A59=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B59=\"Small business\",CQ$11,IF($B59=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CQ$12,IF($D59=\"Small business medium rebalancing\",CQ$14,1)))*IF($C59=\"Resi discount\",1+CQ$10,1),CP59*CQ$8*IF(AND($A59=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B59=\"Small business\",CQ$11,IF($B59=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D59=\"Small business rebalancing\",CQ$12,IF($D59=\"Small business medium rebalancing\",CQ$14,1)))*IF($C59=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$48","v":"NSP78"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),F59*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A60=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B60=\"Small business\",F$11,IF($B60=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",F$12,IF($D60=\"Small business medium rebalancing\",F$14,1)))*IF($C60=\"Resi discount\",1+F$10,1),E60*F$8*IF(AND($A60=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B60=\"Small business\",F$11,IF($B60=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",F$12,IF($D60=\"Small business medium rebalancing\",F$14,1)))*IF($C60=\"Resi discount\",1+F$10,1)))","v":7832.4113637974469},{"$f":"IF(AND(G$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),G59*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A60=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B60=\"Small business\",G$11,IF($B60=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",G$12,IF($D60=\"Small business medium rebalancing\",G$14,1)))*IF($C60=\"Resi discount\",1+G$10,1),F60*G$8*IF(AND($A60=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B60=\"Small business\",G$11,IF($B60=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",G$12,IF($D60=\"Small business medium rebalancing\",G$14,1)))*IF($C60=\"Resi discount\",1+G$10,1)))","v":8038.1310122985615},{"$f":"IF(AND(H$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),H59*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A60=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B60=\"Small business\",H$11,IF($B60=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",H$12,IF($D60=\"Small business medium rebalancing\",H$14,1)))*IF($C60=\"Resi discount\",1+H$10,1),G60*H$8*IF(AND($A60=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B60=\"Small business\",H$11,IF($B60=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",H$12,IF($D60=\"Small business medium rebalancing\",H$14,1)))*IF($C60=\"Resi discount\",1+H$10,1)))","v":8259.9820787190893},{"$f":"IF(AND(I$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),I59*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A60=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B60=\"Small business\",I$11,IF($B60=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",I$12,IF($D60=\"Small business medium rebalancing\",I$14,1)))*IF($C60=\"Resi discount\",1+I$10,1),H60*I$8*IF(AND($A60=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B60=\"Small business\",I$11,IF($B60=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",I$12,IF($D60=\"Small business medium rebalancing\",I$14,1)))*IF($C60=\"Resi discount\",1+I$10,1)))","v":8502.0056608918094},{"$f":"IF(AND(J$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),J59*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A60=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B60=\"Small business\",J$11,IF($B60=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",J$12,IF($D60=\"Small business medium rebalancing\",J$14,1)))*IF($C60=\"Resi discount\",1+J$10,1),I60*J$8*IF(AND($A60=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B60=\"Small business\",J$11,IF($B60=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",J$12,IF($D60=\"Small business medium rebalancing\",J$14,1)))*IF($C60=\"Resi discount\",1+J$10,1)))","v":8680.7230745664801},{"$f":"IF(AND(K$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),K59*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A60=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B60=\"Small business\",K$11,IF($B60=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",K$12,IF($D60=\"Small business medium rebalancing\",K$14,1)))*IF($C60=\"Resi discount\",1+K$10,1),J60*K$8*IF(AND($A60=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B60=\"Small business\",K$11,IF($B60=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",K$12,IF($D60=\"Small business medium rebalancing\",K$14,1)))*IF($C60=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),L59*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A60=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B60=\"Small business\",L$11,IF($B60=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",L$12,IF($D60=\"Small business medium rebalancing\",L$14,1)))*IF($C60=\"Resi discount\",1+L$10,1),K60*L$8*IF(AND($A60=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B60=\"Small business\",L$11,IF($B60=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",L$12,IF($D60=\"Small business medium rebalancing\",L$14,1)))*IF($C60=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),M59*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A60=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B60=\"Small business\",M$11,IF($B60=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",M$12,IF($D60=\"Small business medium rebalancing\",M$14,1)))*IF($C60=\"Resi discount\",1+M$10,1),L60*M$8*IF(AND($A60=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B60=\"Small business\",M$11,IF($B60=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",M$12,IF($D60=\"Small business medium rebalancing\",M$14,1)))*IF($C60=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),N59*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A60=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B60=\"Small business\",N$11,IF($B60=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",N$12,IF($D60=\"Small business medium rebalancing\",N$14,1)))*IF($C60=\"Resi discount\",1+N$10,1),M60*N$8*IF(AND($A60=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B60=\"Small business\",N$11,IF($B60=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",N$12,IF($D60=\"Small business medium rebalancing\",N$14,1)))*IF($C60=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),O59*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A60=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B60=\"Small business\",O$11,IF($B60=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",O$12,IF($D60=\"Small business medium rebalancing\",O$14,1)))*IF($C60=\"Resi discount\",1+O$10,1),N60*O$8*IF(AND($A60=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B60=\"Small business\",O$11,IF($B60=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",O$12,IF($D60=\"Small business medium rebalancing\",O$14,1)))*IF($C60=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),P59*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A60=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B60=\"Small business\",P$11,IF($B60=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",P$12,IF($D60=\"Small business medium rebalancing\",P$14,1)))*IF($C60=\"Resi discount\",1+P$10,1),O60*P$8*IF(AND($A60=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B60=\"Small business\",P$11,IF($B60=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",P$12,IF($D60=\"Small business medium rebalancing\",P$14,1)))*IF($C60=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),Q59*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A60=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B60=\"Small business\",Q$11,IF($B60=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",Q$12,IF($D60=\"Small business medium rebalancing\",Q$14,1)))*IF($C60=\"Resi discount\",1+Q$10,1),P60*Q$8*IF(AND($A60=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B60=\"Small business\",Q$11,IF($B60=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",Q$12,IF($D60=\"Small business medium rebalancing\",Q$14,1)))*IF($C60=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),R59*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A60=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B60=\"Small business\",R$11,IF($B60=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",R$12,IF($D60=\"Small business medium rebalancing\",R$14,1)))*IF($C60=\"Resi discount\",1+R$10,1),Q60*R$8*IF(AND($A60=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B60=\"Small business\",R$11,IF($B60=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",R$12,IF($D60=\"Small business medium rebalancing\",R$14,1)))*IF($C60=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),S59*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A60=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B60=\"Small business\",S$11,IF($B60=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",S$12,IF($D60=\"Small business medium rebalancing\",S$14,1)))*IF($C60=\"Resi discount\",1+S$10,1),R60*S$8*IF(AND($A60=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B60=\"Small business\",S$11,IF($B60=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",S$12,IF($D60=\"Small business medium rebalancing\",S$14,1)))*IF($C60=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),T59*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A60=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B60=\"Small business\",T$11,IF($B60=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",T$12,IF($D60=\"Small business medium rebalancing\",T$14,1)))*IF($C60=\"Resi discount\",1+T$10,1),S60*T$8*IF(AND($A60=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B60=\"Small business\",T$11,IF($B60=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",T$12,IF($D60=\"Small business medium rebalancing\",T$14,1)))*IF($C60=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),U59*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A60=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B60=\"Small business\",U$11,IF($B60=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",U$12,IF($D60=\"Small business medium rebalancing\",U$14,1)))*IF($C60=\"Resi discount\",1+U$10,1),T60*U$8*IF(AND($A60=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B60=\"Small business\",U$11,IF($B60=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",U$12,IF($D60=\"Small business medium rebalancing\",U$14,1)))*IF($C60=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),V59*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A60=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B60=\"Small business\",V$11,IF($B60=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",V$12,IF($D60=\"Small business medium rebalancing\",V$14,1)))*IF($C60=\"Resi discount\",1+V$10,1),U60*V$8*IF(AND($A60=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B60=\"Small business\",V$11,IF($B60=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",V$12,IF($D60=\"Small business medium rebalancing\",V$14,1)))*IF($C60=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),W59*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A60=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B60=\"Small business\",W$11,IF($B60=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",W$12,IF($D60=\"Small business medium rebalancing\",W$14,1)))*IF($C60=\"Resi discount\",1+W$10,1),V60*W$8*IF(AND($A60=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B60=\"Small business\",W$11,IF($B60=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",W$12,IF($D60=\"Small business medium rebalancing\",W$14,1)))*IF($C60=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),X59*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A60=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B60=\"Small business\",X$11,IF($B60=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",X$12,IF($D60=\"Small business medium rebalancing\",X$14,1)))*IF($C60=\"Resi discount\",1+X$10,1),W60*X$8*IF(AND($A60=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B60=\"Small business\",X$11,IF($B60=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",X$12,IF($D60=\"Small business medium rebalancing\",X$14,1)))*IF($C60=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),Y59*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A60=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B60=\"Small business\",Y$11,IF($B60=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",Y$12,IF($D60=\"Small business medium rebalancing\",Y$14,1)))*IF($C60=\"Resi discount\",1+Y$10,1),X60*Y$8*IF(AND($A60=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B60=\"Small business\",Y$11,IF($B60=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",Y$12,IF($D60=\"Small business medium rebalancing\",Y$14,1)))*IF($C60=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),Z59*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A60=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B60=\"Small business\",Z$11,IF($B60=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",Z$12,IF($D60=\"Small business medium rebalancing\",Z$14,1)))*IF($C60=\"Resi discount\",1+Z$10,1),Y60*Z$8*IF(AND($A60=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B60=\"Small business\",Z$11,IF($B60=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",Z$12,IF($D60=\"Small business medium rebalancing\",Z$14,1)))*IF($C60=\"Resi discount\",1+Z$10,1)))","v":3.3633303115341979},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AA59*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A60=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B60=\"Small business\",AA$11,IF($B60=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AA$12,IF($D60=\"Small business medium rebalancing\",AA$14,1)))*IF($C60=\"Resi discount\",1+AA$10,1),Z60*AA$8*IF(AND($A60=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B60=\"Small business\",AA$11,IF($B60=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AA$12,IF($D60=\"Small business medium rebalancing\",AA$14,1)))*IF($C60=\"Resi discount\",1+AA$10,1)))","v":3.451668767897718},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AB59*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A60=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B60=\"Small business\",AB$11,IF($B60=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AB$12,IF($D60=\"Small business medium rebalancing\",AB$14,1)))*IF($C60=\"Resi discount\",1+AB$10,1),AA60*AB$8*IF(AND($A60=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B60=\"Small business\",AB$11,IF($B60=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AB$12,IF($D60=\"Small business medium rebalancing\",AB$14,1)))*IF($C60=\"Resi discount\",1+AB$10,1)))","v":3.5469342463922722},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AC59*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A60=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B60=\"Small business\",AC$11,IF($B60=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AC$12,IF($D60=\"Small business medium rebalancing\",AC$14,1)))*IF($C60=\"Resi discount\",1+AC$10,1),AB60*AC$8*IF(AND($A60=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B60=\"Small business\",AC$11,IF($B60=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AC$12,IF($D60=\"Small business medium rebalancing\",AC$14,1)))*IF($C60=\"Resi discount\",1+AC$10,1)))","v":3.6508620423441096},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AD59*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A60=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B60=\"Small business\",AD$11,IF($B60=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AD$12,IF($D60=\"Small business medium rebalancing\",AD$14,1)))*IF($C60=\"Resi discount\",1+AD$10,1),AC60*AD$8*IF(AND($A60=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B60=\"Small business\",AD$11,IF($B60=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AD$12,IF($D60=\"Small business medium rebalancing\",AD$14,1)))*IF($C60=\"Resi discount\",1+AD$10,1)))","v":3.7276054188972516},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AE59*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A60=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B60=\"Small business\",AE$11,IF($B60=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AE$12,IF($D60=\"Small business medium rebalancing\",AE$14,1)))*IF($C60=\"Resi discount\",1+AE$10,1),AD60*AE$8*IF(AND($A60=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B60=\"Small business\",AE$11,IF($B60=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AE$12,IF($D60=\"Small business medium rebalancing\",AE$14,1)))*IF($C60=\"Resi discount\",1+AE$10,1)))","v":2.2198441242578109},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AF59*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A60=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B60=\"Small business\",AF$11,IF($B60=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AF$12,IF($D60=\"Small business medium rebalancing\",AF$14,1)))*IF($C60=\"Resi discount\",1+AF$10,1),AE60*AF$8*IF(AND($A60=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B60=\"Small business\",AF$11,IF($B60=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AF$12,IF($D60=\"Small business medium rebalancing\",AF$14,1)))*IF($C60=\"Resi discount\",1+AF$10,1)))","v":2.2781487167719829},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AG59*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A60=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B60=\"Small business\",AG$11,IF($B60=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AG$12,IF($D60=\"Small business medium rebalancing\",AG$14,1)))*IF($C60=\"Resi discount\",1+AG$10,1),AF60*AG$8*IF(AND($A60=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B60=\"Small business\",AG$11,IF($B60=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AG$12,IF($D60=\"Small business medium rebalancing\",AG$14,1)))*IF($C60=\"Resi discount\",1+AG$10,1)))","v":2.3410252388773247},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AH59*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A60=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B60=\"Small business\",AH$11,IF($B60=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AH$12,IF($D60=\"Small business medium rebalancing\",AH$14,1)))*IF($C60=\"Resi discount\",1+AH$10,1),AG60*AH$8*IF(AND($A60=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B60=\"Small business\",AH$11,IF($B60=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AH$12,IF($D60=\"Small business medium rebalancing\",AH$14,1)))*IF($C60=\"Resi discount\",1+AH$10,1)))","v":2.4096190092838699},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AI59*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A60=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B60=\"Small business\",AI$11,IF($B60=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AI$12,IF($D60=\"Small business medium rebalancing\",AI$14,1)))*IF($C60=\"Resi discount\",1+AI$10,1),AH60*AI$8*IF(AND($A60=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B60=\"Small business\",AI$11,IF($B60=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AI$12,IF($D60=\"Small business medium rebalancing\",AI$14,1)))*IF($C60=\"Resi discount\",1+AI$10,1)))","v":2.4602706901291826},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AJ59*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A60=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B60=\"Small business\",AJ$11,IF($B60=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AJ$12,IF($D60=\"Small business medium rebalancing\",AJ$14,1)))*IF($C60=\"Resi discount\",1+AJ$10,1),AI60*AJ$8*IF(AND($A60=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B60=\"Small business\",AJ$11,IF($B60=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AJ$12,IF($D60=\"Small business medium rebalancing\",AJ$14,1)))*IF($C60=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AK59*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A60=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B60=\"Small business\",AK$11,IF($B60=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AK$12,IF($D60=\"Small business medium rebalancing\",AK$14,1)))*IF($C60=\"Resi discount\",1+AK$10,1),AJ60*AK$8*IF(AND($A60=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B60=\"Small business\",AK$11,IF($B60=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AK$12,IF($D60=\"Small business medium rebalancing\",AK$14,1)))*IF($C60=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AL59*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A60=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B60=\"Small business\",AL$11,IF($B60=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AL$12,IF($D60=\"Small business medium rebalancing\",AL$14,1)))*IF($C60=\"Resi discount\",1+AL$10,1),AK60*AL$8*IF(AND($A60=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B60=\"Small business\",AL$11,IF($B60=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AL$12,IF($D60=\"Small business medium rebalancing\",AL$14,1)))*IF($C60=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AM59*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A60=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B60=\"Small business\",AM$11,IF($B60=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AM$12,IF($D60=\"Small business medium rebalancing\",AM$14,1)))*IF($C60=\"Resi discount\",1+AM$10,1),AL60*AM$8*IF(AND($A60=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B60=\"Small business\",AM$11,IF($B60=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AM$12,IF($D60=\"Small business medium rebalancing\",AM$14,1)))*IF($C60=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AN59*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A60=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B60=\"Small business\",AN$11,IF($B60=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AN$12,IF($D60=\"Small business medium rebalancing\",AN$14,1)))*IF($C60=\"Resi discount\",1+AN$10,1),AM60*AN$8*IF(AND($A60=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B60=\"Small business\",AN$11,IF($B60=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AN$12,IF($D60=\"Small business medium rebalancing\",AN$14,1)))*IF($C60=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AO59*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A60=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B60=\"Small business\",AO$11,IF($B60=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AO$12,IF($D60=\"Small business medium rebalancing\",AO$14,1)))*IF($C60=\"Resi discount\",1+AO$10,1),AN60*AO$8*IF(AND($A60=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B60=\"Small business\",AO$11,IF($B60=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AO$12,IF($D60=\"Small business medium rebalancing\",AO$14,1)))*IF($C60=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AP59*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A60=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B60=\"Small business\",AP$11,IF($B60=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AP$12,IF($D60=\"Small business medium rebalancing\",AP$14,1)))*IF($C60=\"Resi discount\",1+AP$10,1),AO60*AP$8*IF(AND($A60=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B60=\"Small business\",AP$11,IF($B60=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AP$12,IF($D60=\"Small business medium rebalancing\",AP$14,1)))*IF($C60=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AQ59*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A60=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B60=\"Small business\",AQ$11,IF($B60=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AQ$12,IF($D60=\"Small business medium rebalancing\",AQ$14,1)))*IF($C60=\"Resi discount\",1+AQ$10,1),AP60*AQ$8*IF(AND($A60=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B60=\"Small business\",AQ$11,IF($B60=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AQ$12,IF($D60=\"Small business medium rebalancing\",AQ$14,1)))*IF($C60=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AR59*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A60=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B60=\"Small business\",AR$11,IF($B60=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AR$12,IF($D60=\"Small business medium rebalancing\",AR$14,1)))*IF($C60=\"Resi discount\",1+AR$10,1),AQ60*AR$8*IF(AND($A60=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B60=\"Small business\",AR$11,IF($B60=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AR$12,IF($D60=\"Small business medium rebalancing\",AR$14,1)))*IF($C60=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AS59*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A60=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B60=\"Small business\",AS$11,IF($B60=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AS$12,IF($D60=\"Small business medium rebalancing\",AS$14,1)))*IF($C60=\"Resi discount\",1+AS$10,1),AR60*AS$8*IF(AND($A60=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B60=\"Small business\",AS$11,IF($B60=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AS$12,IF($D60=\"Small business medium rebalancing\",AS$14,1)))*IF($C60=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AT59*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A60=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B60=\"Small business\",AT$11,IF($B60=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AT$12,IF($D60=\"Small business medium rebalancing\",AT$14,1)))*IF($C60=\"Resi discount\",1+AT$10,1),AS60*AT$8*IF(AND($A60=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B60=\"Small business\",AT$11,IF($B60=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AT$12,IF($D60=\"Small business medium rebalancing\",AT$14,1)))*IF($C60=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AU59*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A60=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B60=\"Small business\",AU$11,IF($B60=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AU$12,IF($D60=\"Small business medium rebalancing\",AU$14,1)))*IF($C60=\"Resi discount\",1+AU$10,1),AT60*AU$8*IF(AND($A60=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B60=\"Small business\",AU$11,IF($B60=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AU$12,IF($D60=\"Small business medium rebalancing\",AU$14,1)))*IF($C60=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AV59*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A60=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B60=\"Small business\",AV$11,IF($B60=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AV$12,IF($D60=\"Small business medium rebalancing\",AV$14,1)))*IF($C60=\"Resi discount\",1+AV$10,1),AU60*AV$8*IF(AND($A60=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B60=\"Small business\",AV$11,IF($B60=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AV$12,IF($D60=\"Small business medium rebalancing\",AV$14,1)))*IF($C60=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AW59*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A60=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B60=\"Small business\",AW$11,IF($B60=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AW$12,IF($D60=\"Small business medium rebalancing\",AW$14,1)))*IF($C60=\"Resi discount\",1+AW$10,1),AV60*AW$8*IF(AND($A60=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B60=\"Small business\",AW$11,IF($B60=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AW$12,IF($D60=\"Small business medium rebalancing\",AW$14,1)))*IF($C60=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AX59*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A60=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B60=\"Small business\",AX$11,IF($B60=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AX$12,IF($D60=\"Small business medium rebalancing\",AX$14,1)))*IF($C60=\"Resi discount\",1+AX$10,1),AW60*AX$8*IF(AND($A60=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B60=\"Small business\",AX$11,IF($B60=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AX$12,IF($D60=\"Small business medium rebalancing\",AX$14,1)))*IF($C60=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AY59*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A60=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B60=\"Small business\",AY$11,IF($B60=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AY$12,IF($D60=\"Small business medium rebalancing\",AY$14,1)))*IF($C60=\"Resi discount\",1+AY$10,1),AX60*AY$8*IF(AND($A60=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B60=\"Small business\",AY$11,IF($B60=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AY$12,IF($D60=\"Small business medium rebalancing\",AY$14,1)))*IF($C60=\"Resi discount\",1+AY$10,1)))","v":1.1609087865895826},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),AZ59*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A60=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B60=\"Small business\",AZ$11,IF($B60=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AZ$12,IF($D60=\"Small business medium rebalancing\",AZ$14,1)))*IF($C60=\"Resi discount\",1+AZ$10,1),AY60*AZ$8*IF(AND($A60=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B60=\"Small business\",AZ$11,IF($B60=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",AZ$12,IF($D60=\"Small business medium rebalancing\",AZ$14,1)))*IF($C60=\"Resi discount\",1+AZ$10,1)))","v":1.1914002580440741},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BA59*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A60=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B60=\"Small business\",BA$11,IF($B60=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BA$12,IF($D60=\"Small business medium rebalancing\",BA$14,1)))*IF($C60=\"Resi discount\",1+BA$10,1),AZ60*BA$8*IF(AND($A60=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B60=\"Small business\",BA$11,IF($B60=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BA$12,IF($D60=\"Small business medium rebalancing\",BA$14,1)))*IF($C60=\"Resi discount\",1+BA$10,1)))","v":1.2242827051423315},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BB59*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A60=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B60=\"Small business\",BB$11,IF($B60=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BB$12,IF($D60=\"Small business medium rebalancing\",BB$14,1)))*IF($C60=\"Resi discount\",1+BB$10,1),BA60*BB$8*IF(AND($A60=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B60=\"Small business\",BB$11,IF($B60=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BB$12,IF($D60=\"Small business medium rebalancing\",BB$14,1)))*IF($C60=\"Resi discount\",1+BB$10,1)))","v":1.2601550936132522},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BC59*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A60=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B60=\"Small business\",BC$11,IF($B60=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BC$12,IF($D60=\"Small business medium rebalancing\",BC$14,1)))*IF($C60=\"Resi discount\",1+BC$10,1),BB60*BC$8*IF(AND($A60=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B60=\"Small business\",BC$11,IF($B60=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BC$12,IF($D60=\"Small business medium rebalancing\",BC$14,1)))*IF($C60=\"Resi discount\",1+BC$10,1)))","v":1.286644332522545},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BD59*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A60=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B60=\"Small business\",BD$11,IF($B60=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BD$12,IF($D60=\"Small business medium rebalancing\",BD$14,1)))*IF($C60=\"Resi discount\",1+BD$10,1),BC60*BD$8*IF(AND($A60=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B60=\"Small business\",BD$11,IF($B60=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BD$12,IF($D60=\"Small business medium rebalancing\",BD$14,1)))*IF($C60=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BE59*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A60=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B60=\"Small business\",BE$11,IF($B60=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BE$12,IF($D60=\"Small business medium rebalancing\",BE$14,1)))*IF($C60=\"Resi discount\",1+BE$10,1),BD60*BE$8*IF(AND($A60=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B60=\"Small business\",BE$11,IF($B60=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BE$12,IF($D60=\"Small business medium rebalancing\",BE$14,1)))*IF($C60=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BF59*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A60=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B60=\"Small business\",BF$11,IF($B60=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BF$12,IF($D60=\"Small business medium rebalancing\",BF$14,1)))*IF($C60=\"Resi discount\",1+BF$10,1),BE60*BF$8*IF(AND($A60=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B60=\"Small business\",BF$11,IF($B60=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BF$12,IF($D60=\"Small business medium rebalancing\",BF$14,1)))*IF($C60=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BG59*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A60=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B60=\"Small business\",BG$11,IF($B60=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BG$12,IF($D60=\"Small business medium rebalancing\",BG$14,1)))*IF($C60=\"Resi discount\",1+BG$10,1),BF60*BG$8*IF(AND($A60=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B60=\"Small business\",BG$11,IF($B60=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BG$12,IF($D60=\"Small business medium rebalancing\",BG$14,1)))*IF($C60=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BH59*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A60=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B60=\"Small business\",BH$11,IF($B60=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BH$12,IF($D60=\"Small business medium rebalancing\",BH$14,1)))*IF($C60=\"Resi discount\",1+BH$10,1),BG60*BH$8*IF(AND($A60=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B60=\"Small business\",BH$11,IF($B60=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BH$12,IF($D60=\"Small business medium rebalancing\",BH$14,1)))*IF($C60=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BI59*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A60=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B60=\"Small business\",BI$11,IF($B60=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BI$12,IF($D60=\"Small business medium rebalancing\",BI$14,1)))*IF($C60=\"Resi discount\",1+BI$10,1),BH60*BI$8*IF(AND($A60=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B60=\"Small business\",BI$11,IF($B60=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BI$12,IF($D60=\"Small business medium rebalancing\",BI$14,1)))*IF($C60=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BJ59*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A60=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B60=\"Small business\",BJ$11,IF($B60=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BJ$12,IF($D60=\"Small business medium rebalancing\",BJ$14,1)))*IF($C60=\"Resi discount\",1+BJ$10,1),BI60*BJ$8*IF(AND($A60=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B60=\"Small business\",BJ$11,IF($B60=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BJ$12,IF($D60=\"Small business medium rebalancing\",BJ$14,1)))*IF($C60=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BK59*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A60=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B60=\"Small business\",BK$11,IF($B60=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BK$12,IF($D60=\"Small business medium rebalancing\",BK$14,1)))*IF($C60=\"Resi discount\",1+BK$10,1),BJ60*BK$8*IF(AND($A60=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B60=\"Small business\",BK$11,IF($B60=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BK$12,IF($D60=\"Small business medium rebalancing\",BK$14,1)))*IF($C60=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BL59*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A60=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B60=\"Small business\",BL$11,IF($B60=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BL$12,IF($D60=\"Small business medium rebalancing\",BL$14,1)))*IF($C60=\"Resi discount\",1+BL$10,1),BK60*BL$8*IF(AND($A60=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B60=\"Small business\",BL$11,IF($B60=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BL$12,IF($D60=\"Small business medium rebalancing\",BL$14,1)))*IF($C60=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BM59*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A60=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B60=\"Small business\",BM$11,IF($B60=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BM$12,IF($D60=\"Small business medium rebalancing\",BM$14,1)))*IF($C60=\"Resi discount\",1+BM$10,1),BL60*BM$8*IF(AND($A60=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B60=\"Small business\",BM$11,IF($B60=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BM$12,IF($D60=\"Small business medium rebalancing\",BM$14,1)))*IF($C60=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BN59*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A60=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B60=\"Small business\",BN$11,IF($B60=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BN$12,IF($D60=\"Small business medium rebalancing\",BN$14,1)))*IF($C60=\"Resi discount\",1+BN$10,1),BM60*BN$8*IF(AND($A60=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B60=\"Small business\",BN$11,IF($B60=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BN$12,IF($D60=\"Small business medium rebalancing\",BN$14,1)))*IF($C60=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BO59*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A60=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B60=\"Small business\",BO$11,IF($B60=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BO$12,IF($D60=\"Small business medium rebalancing\",BO$14,1)))*IF($C60=\"Resi discount\",1+BO$10,1),BN60*BO$8*IF(AND($A60=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B60=\"Small business\",BO$11,IF($B60=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BO$12,IF($D60=\"Small business medium rebalancing\",BO$14,1)))*IF($C60=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BP59*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A60=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B60=\"Small business\",BP$11,IF($B60=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BP$12,IF($D60=\"Small business medium rebalancing\",BP$14,1)))*IF($C60=\"Resi discount\",1+BP$10,1),BO60*BP$8*IF(AND($A60=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B60=\"Small business\",BP$11,IF($B60=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BP$12,IF($D60=\"Small business medium rebalancing\",BP$14,1)))*IF($C60=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BQ59*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A60=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B60=\"Small business\",BQ$11,IF($B60=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BQ$12,IF($D60=\"Small business medium rebalancing\",BQ$14,1)))*IF($C60=\"Resi discount\",1+BQ$10,1),BP60*BQ$8*IF(AND($A60=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B60=\"Small business\",BQ$11,IF($B60=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BQ$12,IF($D60=\"Small business medium rebalancing\",BQ$14,1)))*IF($C60=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BR59*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A60=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B60=\"Small business\",BR$11,IF($B60=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BR$12,IF($D60=\"Small business medium rebalancing\",BR$14,1)))*IF($C60=\"Resi discount\",1+BR$10,1),BQ60*BR$8*IF(AND($A60=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B60=\"Small business\",BR$11,IF($B60=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BR$12,IF($D60=\"Small business medium rebalancing\",BR$14,1)))*IF($C60=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BS59*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A60=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B60=\"Small business\",BS$11,IF($B60=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BS$12,IF($D60=\"Small business medium rebalancing\",BS$14,1)))*IF($C60=\"Resi discount\",1+BS$10,1),BR60*BS$8*IF(AND($A60=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B60=\"Small business\",BS$11,IF($B60=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BS$12,IF($D60=\"Small business medium rebalancing\",BS$14,1)))*IF($C60=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BT59*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A60=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B60=\"Small business\",BT$11,IF($B60=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BT$12,IF($D60=\"Small business medium rebalancing\",BT$14,1)))*IF($C60=\"Resi discount\",1+BT$10,1),BS60*BT$8*IF(AND($A60=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B60=\"Small business\",BT$11,IF($B60=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BT$12,IF($D60=\"Small business medium rebalancing\",BT$14,1)))*IF($C60=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BU59*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A60=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B60=\"Small business\",BU$11,IF($B60=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BU$12,IF($D60=\"Small business medium rebalancing\",BU$14,1)))*IF($C60=\"Resi discount\",1+BU$10,1),BT60*BU$8*IF(AND($A60=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B60=\"Small business\",BU$11,IF($B60=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BU$12,IF($D60=\"Small business medium rebalancing\",BU$14,1)))*IF($C60=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BV59*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A60=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B60=\"Small business\",BV$11,IF($B60=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BV$12,IF($D60=\"Small business medium rebalancing\",BV$14,1)))*IF($C60=\"Resi discount\",1+BV$10,1),BU60*BV$8*IF(AND($A60=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B60=\"Small business\",BV$11,IF($B60=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BV$12,IF($D60=\"Small business medium rebalancing\",BV$14,1)))*IF($C60=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BW59*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A60=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B60=\"Small business\",BW$11,IF($B60=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BW$12,IF($D60=\"Small business medium rebalancing\",BW$14,1)))*IF($C60=\"Resi discount\",1+BW$10,1),BV60*BW$8*IF(AND($A60=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B60=\"Small business\",BW$11,IF($B60=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BW$12,IF($D60=\"Small business medium rebalancing\",BW$14,1)))*IF($C60=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BX59*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A60=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B60=\"Small business\",BX$11,IF($B60=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BX$12,IF($D60=\"Small business medium rebalancing\",BX$14,1)))*IF($C60=\"Resi discount\",1+BX$10,1),BW60*BX$8*IF(AND($A60=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B60=\"Small business\",BX$11,IF($B60=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BX$12,IF($D60=\"Small business medium rebalancing\",BX$14,1)))*IF($C60=\"Resi discount\",1+BX$10,1)))","v":75.64997842912247},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BY59*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A60=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B60=\"Small business\",BY$11,IF($B60=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BY$12,IF($D60=\"Small business medium rebalancing\",BY$14,1)))*IF($C60=\"Resi discount\",1+BY$10,1),BX60*BY$8*IF(AND($A60=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B60=\"Small business\",BY$11,IF($B60=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BY$12,IF($D60=\"Small business medium rebalancing\",BY$14,1)))*IF($C60=\"Resi discount\",1+BY$10,1)))","v":77.636938287166828},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),BZ59*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A60=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B60=\"Small business\",BZ$11,IF($B60=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BZ$12,IF($D60=\"Small business medium rebalancing\",BZ$14,1)))*IF($C60=\"Resi discount\",1+BZ$10,1),BY60*BZ$8*IF(AND($A60=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B60=\"Small business\",BZ$11,IF($B60=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",BZ$12,IF($D60=\"Small business medium rebalancing\",BZ$14,1)))*IF($C60=\"Resi discount\",1+BZ$10,1)))","v":79.779704749455107},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CA59*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A60=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B60=\"Small business\",CA$11,IF($B60=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CA$12,IF($D60=\"Small business medium rebalancing\",CA$14,1)))*IF($C60=\"Resi discount\",1+CA$10,1),BZ60*CA$8*IF(AND($A60=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B60=\"Small business\",CA$11,IF($B60=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CA$12,IF($D60=\"Small business medium rebalancing\",CA$14,1)))*IF($C60=\"Resi discount\",1+CA$10,1)))","v":82.117309086139002},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CB59*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A60=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B60=\"Small business\",CB$11,IF($B60=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CB$12,IF($D60=\"Small business medium rebalancing\",CB$14,1)))*IF($C60=\"Resi discount\",1+CB$10,1),CA60*CB$8*IF(AND($A60=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B60=\"Small business\",CB$11,IF($B60=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CB$12,IF($D60=\"Small business medium rebalancing\",CB$14,1)))*IF($C60=\"Resi discount\",1+CB$10,1)))","v":83.843465675907595},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CC59*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A60=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B60=\"Small business\",CC$11,IF($B60=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CC$12,IF($D60=\"Small business medium rebalancing\",CC$14,1)))*IF($C60=\"Resi discount\",1+CC$10,1),CB60*CC$8*IF(AND($A60=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B60=\"Small business\",CC$11,IF($B60=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CC$12,IF($D60=\"Small business medium rebalancing\",CC$14,1)))*IF($C60=\"Resi discount\",1+CC$10,1)))","v":125.15959462927567},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CD59*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A60=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B60=\"Small business\",CD$11,IF($B60=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CD$12,IF($D60=\"Small business medium rebalancing\",CD$14,1)))*IF($C60=\"Resi discount\",1+CD$10,1),CC60*CD$8*IF(AND($A60=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B60=\"Small business\",CD$11,IF($B60=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CD$12,IF($D60=\"Small business medium rebalancing\",CD$14,1)))*IF($C60=\"Resi discount\",1+CD$10,1)))","v":128.44693317902124},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CE59*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A60=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B60=\"Small business\",CE$11,IF($B60=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CE$12,IF($D60=\"Small business medium rebalancing\",CE$14,1)))*IF($C60=\"Resi discount\",1+CE$10,1),CD60*CE$8*IF(AND($A60=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B60=\"Small business\",CE$11,IF($B60=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CE$12,IF($D60=\"Small business medium rebalancing\",CE$14,1)))*IF($C60=\"Resi discount\",1+CE$10,1)))","v":131.99204696985302},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CF59*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A60=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B60=\"Small business\",CF$11,IF($B60=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CF$12,IF($D60=\"Small business medium rebalancing\",CF$14,1)))*IF($C60=\"Resi discount\",1+CF$10,1),CE60*CF$8*IF(AND($A60=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B60=\"Small business\",CF$11,IF($B60=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CF$12,IF($D60=\"Small business medium rebalancing\",CF$14,1)))*IF($C60=\"Resi discount\",1+CF$10,1)))","v":135.85951153836061},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CG59*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A60=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B60=\"Small business\",CG$11,IF($B60=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CG$12,IF($D60=\"Small business medium rebalancing\",CG$14,1)))*IF($C60=\"Resi discount\",1+CG$10,1),CF60*CG$8*IF(AND($A60=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B60=\"Small business\",CG$11,IF($B60=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CG$12,IF($D60=\"Small business medium rebalancing\",CG$14,1)))*IF($C60=\"Resi discount\",1+CG$10,1)))","v":138.7153624391577},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CH59*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A60=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B60=\"Small business\",CH$11,IF($B60=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CH$12,IF($D60=\"Small business medium rebalancing\",CH$14,1)))*IF($C60=\"Resi discount\",1+CH$10,1),CG60*CH$8*IF(AND($A60=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B60=\"Small business\",CH$11,IF($B60=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CH$12,IF($D60=\"Small business medium rebalancing\",CH$14,1)))*IF($C60=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CI59*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A60=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B60=\"Small business\",CI$11,IF($B60=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CI$12,IF($D60=\"Small business medium rebalancing\",CI$14,1)))*IF($C60=\"Resi discount\",1+CI$10,1),CH60*CI$8*IF(AND($A60=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B60=\"Small business\",CI$11,IF($B60=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CI$12,IF($D60=\"Small business medium rebalancing\",CI$14,1)))*IF($C60=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CJ59*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A60=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B60=\"Small business\",CJ$11,IF($B60=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CJ$12,IF($D60=\"Small business medium rebalancing\",CJ$14,1)))*IF($C60=\"Resi discount\",1+CJ$10,1),CI60*CJ$8*IF(AND($A60=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B60=\"Small business\",CJ$11,IF($B60=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CJ$12,IF($D60=\"Small business medium rebalancing\",CJ$14,1)))*IF($C60=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CK59*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A60=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B60=\"Small business\",CK$11,IF($B60=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CK$12,IF($D60=\"Small business medium rebalancing\",CK$14,1)))*IF($C60=\"Resi discount\",1+CK$10,1),CJ60*CK$8*IF(AND($A60=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B60=\"Small business\",CK$11,IF($B60=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CK$12,IF($D60=\"Small business medium rebalancing\",CK$14,1)))*IF($C60=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CL59*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A60=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B60=\"Small business\",CL$11,IF($B60=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CL$12,IF($D60=\"Small business medium rebalancing\",CL$14,1)))*IF($C60=\"Resi discount\",1+CL$10,1),CK60*CL$8*IF(AND($A60=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B60=\"Small business\",CL$11,IF($B60=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CL$12,IF($D60=\"Small business medium rebalancing\",CL$14,1)))*IF($C60=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CM59*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A60=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B60=\"Small business\",CM$11,IF($B60=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CM$12,IF($D60=\"Small business medium rebalancing\",CM$14,1)))*IF($C60=\"Resi discount\",1+CM$10,1),CL60*CM$8*IF(AND($A60=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B60=\"Small business\",CM$11,IF($B60=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CM$12,IF($D60=\"Small business medium rebalancing\",CM$14,1)))*IF($C60=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CN59*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A60=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B60=\"Small business\",CN$11,IF($B60=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CN$12,IF($D60=\"Small business medium rebalancing\",CN$14,1)))*IF($C60=\"Resi discount\",1+CN$10,1),CM60*CN$8*IF(AND($A60=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B60=\"Small business\",CN$11,IF($B60=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CN$12,IF($D60=\"Small business medium rebalancing\",CN$14,1)))*IF($C60=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CO59*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A60=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B60=\"Small business\",CO$11,IF($B60=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CO$12,IF($D60=\"Small business medium rebalancing\",CO$14,1)))*IF($C60=\"Resi discount\",1+CO$10,1),CN60*CO$8*IF(AND($A60=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B60=\"Small business\",CO$11,IF($B60=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CO$12,IF($D60=\"Small business medium rebalancing\",CO$14,1)))*IF($C60=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CP59*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A60=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B60=\"Small business\",CP$11,IF($B60=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CP$12,IF($D60=\"Small business medium rebalancing\",CP$14,1)))*IF($C60=\"Resi discount\",1+CP$10,1),CO60*CP$8*IF(AND($A60=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B60=\"Small business\",CP$11,IF($B60=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CP$12,IF($D60=\"Small business medium rebalancing\",CP$14,1)))*IF($C60=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E60=\"NAT56\",$E60=\"NAT75\")),CQ59*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E60,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A60=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B60=\"Small business\",CQ$11,IF($B60=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CQ$12,IF($D60=\"Small business medium rebalancing\",CQ$14,1)))*IF($C60=\"Resi discount\",1+CQ$10,1),CP60*CQ$8*IF(AND($A60=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B60=\"Small business\",CQ$11,IF($B60=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D60=\"Small business rebalancing\",CQ$12,IF($D60=\"Small business medium rebalancing\",CQ$14,1)))*IF($C60=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$49","v":"NSP81"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),F60*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A61=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B61=\"Small business\",F$11,IF($B61=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",F$12,IF($D61=\"Small business medium rebalancing\",F$14,1)))*IF($C61=\"Resi discount\",1+F$10,1),E61*F$8*IF(AND($A61=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B61=\"Small business\",F$11,IF($B61=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",F$12,IF($D61=\"Small business medium rebalancing\",F$14,1)))*IF($C61=\"Resi discount\",1+F$10,1)))","v":7832.4113637974469},{"$f":"IF(AND(G$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),G60*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A61=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B61=\"Small business\",G$11,IF($B61=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",G$12,IF($D61=\"Small business medium rebalancing\",G$14,1)))*IF($C61=\"Resi discount\",1+G$10,1),F61*G$8*IF(AND($A61=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B61=\"Small business\",G$11,IF($B61=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",G$12,IF($D61=\"Small business medium rebalancing\",G$14,1)))*IF($C61=\"Resi discount\",1+G$10,1)))","v":8038.1310122985615},{"$f":"IF(AND(H$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),H60*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A61=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B61=\"Small business\",H$11,IF($B61=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",H$12,IF($D61=\"Small business medium rebalancing\",H$14,1)))*IF($C61=\"Resi discount\",1+H$10,1),G61*H$8*IF(AND($A61=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B61=\"Small business\",H$11,IF($B61=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",H$12,IF($D61=\"Small business medium rebalancing\",H$14,1)))*IF($C61=\"Resi discount\",1+H$10,1)))","v":8259.9820787190893},{"$f":"IF(AND(I$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),I60*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A61=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B61=\"Small business\",I$11,IF($B61=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",I$12,IF($D61=\"Small business medium rebalancing\",I$14,1)))*IF($C61=\"Resi discount\",1+I$10,1),H61*I$8*IF(AND($A61=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B61=\"Small business\",I$11,IF($B61=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",I$12,IF($D61=\"Small business medium rebalancing\",I$14,1)))*IF($C61=\"Resi discount\",1+I$10,1)))","v":8502.0056608918094},{"$f":"IF(AND(J$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),J60*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A61=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B61=\"Small business\",J$11,IF($B61=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",J$12,IF($D61=\"Small business medium rebalancing\",J$14,1)))*IF($C61=\"Resi discount\",1+J$10,1),I61*J$8*IF(AND($A61=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B61=\"Small business\",J$11,IF($B61=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",J$12,IF($D61=\"Small business medium rebalancing\",J$14,1)))*IF($C61=\"Resi discount\",1+J$10,1)))","v":8680.7230745664801},{"$f":"IF(AND(K$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),K60*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A61=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B61=\"Small business\",K$11,IF($B61=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",K$12,IF($D61=\"Small business medium rebalancing\",K$14,1)))*IF($C61=\"Resi discount\",1+K$10,1),J61*K$8*IF(AND($A61=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B61=\"Small business\",K$11,IF($B61=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",K$12,IF($D61=\"Small business medium rebalancing\",K$14,1)))*IF($C61=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),L60*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A61=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B61=\"Small business\",L$11,IF($B61=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",L$12,IF($D61=\"Small business medium rebalancing\",L$14,1)))*IF($C61=\"Resi discount\",1+L$10,1),K61*L$8*IF(AND($A61=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B61=\"Small business\",L$11,IF($B61=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",L$12,IF($D61=\"Small business medium rebalancing\",L$14,1)))*IF($C61=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),M60*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A61=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B61=\"Small business\",M$11,IF($B61=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",M$12,IF($D61=\"Small business medium rebalancing\",M$14,1)))*IF($C61=\"Resi discount\",1+M$10,1),L61*M$8*IF(AND($A61=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B61=\"Small business\",M$11,IF($B61=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",M$12,IF($D61=\"Small business medium rebalancing\",M$14,1)))*IF($C61=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),N60*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A61=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B61=\"Small business\",N$11,IF($B61=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",N$12,IF($D61=\"Small business medium rebalancing\",N$14,1)))*IF($C61=\"Resi discount\",1+N$10,1),M61*N$8*IF(AND($A61=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B61=\"Small business\",N$11,IF($B61=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",N$12,IF($D61=\"Small business medium rebalancing\",N$14,1)))*IF($C61=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),O60*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A61=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B61=\"Small business\",O$11,IF($B61=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",O$12,IF($D61=\"Small business medium rebalancing\",O$14,1)))*IF($C61=\"Resi discount\",1+O$10,1),N61*O$8*IF(AND($A61=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B61=\"Small business\",O$11,IF($B61=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",O$12,IF($D61=\"Small business medium rebalancing\",O$14,1)))*IF($C61=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),P60*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A61=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B61=\"Small business\",P$11,IF($B61=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",P$12,IF($D61=\"Small business medium rebalancing\",P$14,1)))*IF($C61=\"Resi discount\",1+P$10,1),O61*P$8*IF(AND($A61=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B61=\"Small business\",P$11,IF($B61=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",P$12,IF($D61=\"Small business medium rebalancing\",P$14,1)))*IF($C61=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),Q60*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A61=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B61=\"Small business\",Q$11,IF($B61=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",Q$12,IF($D61=\"Small business medium rebalancing\",Q$14,1)))*IF($C61=\"Resi discount\",1+Q$10,1),P61*Q$8*IF(AND($A61=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B61=\"Small business\",Q$11,IF($B61=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",Q$12,IF($D61=\"Small business medium rebalancing\",Q$14,1)))*IF($C61=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),R60*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A61=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B61=\"Small business\",R$11,IF($B61=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",R$12,IF($D61=\"Small business medium rebalancing\",R$14,1)))*IF($C61=\"Resi discount\",1+R$10,1),Q61*R$8*IF(AND($A61=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B61=\"Small business\",R$11,IF($B61=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",R$12,IF($D61=\"Small business medium rebalancing\",R$14,1)))*IF($C61=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),S60*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A61=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B61=\"Small business\",S$11,IF($B61=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",S$12,IF($D61=\"Small business medium rebalancing\",S$14,1)))*IF($C61=\"Resi discount\",1+S$10,1),R61*S$8*IF(AND($A61=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B61=\"Small business\",S$11,IF($B61=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",S$12,IF($D61=\"Small business medium rebalancing\",S$14,1)))*IF($C61=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),T60*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A61=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B61=\"Small business\",T$11,IF($B61=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",T$12,IF($D61=\"Small business medium rebalancing\",T$14,1)))*IF($C61=\"Resi discount\",1+T$10,1),S61*T$8*IF(AND($A61=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B61=\"Small business\",T$11,IF($B61=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",T$12,IF($D61=\"Small business medium rebalancing\",T$14,1)))*IF($C61=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),U60*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A61=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B61=\"Small business\",U$11,IF($B61=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",U$12,IF($D61=\"Small business medium rebalancing\",U$14,1)))*IF($C61=\"Resi discount\",1+U$10,1),T61*U$8*IF(AND($A61=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B61=\"Small business\",U$11,IF($B61=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",U$12,IF($D61=\"Small business medium rebalancing\",U$14,1)))*IF($C61=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),V60*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A61=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B61=\"Small business\",V$11,IF($B61=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",V$12,IF($D61=\"Small business medium rebalancing\",V$14,1)))*IF($C61=\"Resi discount\",1+V$10,1),U61*V$8*IF(AND($A61=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B61=\"Small business\",V$11,IF($B61=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",V$12,IF($D61=\"Small business medium rebalancing\",V$14,1)))*IF($C61=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),W60*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A61=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B61=\"Small business\",W$11,IF($B61=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",W$12,IF($D61=\"Small business medium rebalancing\",W$14,1)))*IF($C61=\"Resi discount\",1+W$10,1),V61*W$8*IF(AND($A61=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B61=\"Small business\",W$11,IF($B61=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",W$12,IF($D61=\"Small business medium rebalancing\",W$14,1)))*IF($C61=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),X60*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A61=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B61=\"Small business\",X$11,IF($B61=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",X$12,IF($D61=\"Small business medium rebalancing\",X$14,1)))*IF($C61=\"Resi discount\",1+X$10,1),W61*X$8*IF(AND($A61=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B61=\"Small business\",X$11,IF($B61=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",X$12,IF($D61=\"Small business medium rebalancing\",X$14,1)))*IF($C61=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),Y60*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A61=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B61=\"Small business\",Y$11,IF($B61=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",Y$12,IF($D61=\"Small business medium rebalancing\",Y$14,1)))*IF($C61=\"Resi discount\",1+Y$10,1),X61*Y$8*IF(AND($A61=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B61=\"Small business\",Y$11,IF($B61=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",Y$12,IF($D61=\"Small business medium rebalancing\",Y$14,1)))*IF($C61=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),Z60*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A61=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B61=\"Small business\",Z$11,IF($B61=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",Z$12,IF($D61=\"Small business medium rebalancing\",Z$14,1)))*IF($C61=\"Resi discount\",1+Z$10,1),Y61*Z$8*IF(AND($A61=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B61=\"Small business\",Z$11,IF($B61=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",Z$12,IF($D61=\"Small business medium rebalancing\",Z$14,1)))*IF($C61=\"Resi discount\",1+Z$10,1)))","v":0.73265751264054424},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AA60*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A61=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B61=\"Small business\",AA$11,IF($B61=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AA$12,IF($D61=\"Small business medium rebalancing\",AA$14,1)))*IF($C61=\"Resi discount\",1+AA$10,1),Z61*AA$8*IF(AND($A61=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B61=\"Small business\",AA$11,IF($B61=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AA$12,IF($D61=\"Small business medium rebalancing\",AA$14,1)))*IF($C61=\"Resi discount\",1+AA$10,1)))","v":0.75190088980390068},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AB60*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A61=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B61=\"Small business\",AB$11,IF($B61=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AB$12,IF($D61=\"Small business medium rebalancing\",AB$14,1)))*IF($C61=\"Resi discount\",1+AB$10,1),AA61*AB$8*IF(AND($A61=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B61=\"Small business\",AB$11,IF($B61=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AB$12,IF($D61=\"Small business medium rebalancing\",AB$14,1)))*IF($C61=\"Resi discount\",1+AB$10,1)))","v":0.77265322812611958},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AC60*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A61=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B61=\"Small business\",AC$11,IF($B61=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AC$12,IF($D61=\"Small business medium rebalancing\",AC$14,1)))*IF($C61=\"Resi discount\",1+AC$10,1),AB61*AC$8*IF(AND($A61=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B61=\"Small business\",AC$11,IF($B61=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AC$12,IF($D61=\"Small business medium rebalancing\",AC$14,1)))*IF($C61=\"Resi discount\",1+AC$10,1)))","v":0.79529253899462427},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AD60*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A61=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B61=\"Small business\",AD$11,IF($B61=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AD$12,IF($D61=\"Small business medium rebalancing\",AD$14,1)))*IF($C61=\"Resi discount\",1+AD$10,1),AC61*AD$8*IF(AND($A61=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B61=\"Small business\",AD$11,IF($B61=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AD$12,IF($D61=\"Small business medium rebalancing\",AD$14,1)))*IF($C61=\"Resi discount\",1+AD$10,1)))","v":0.81201007969654049},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AE60*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A61=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B61=\"Small business\",AE$11,IF($B61=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AE$12,IF($D61=\"Small business medium rebalancing\",AE$14,1)))*IF($C61=\"Resi discount\",1+AE$10,1),AD61*AE$8*IF(AND($A61=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B61=\"Small business\",AE$11,IF($B61=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AE$12,IF($D61=\"Small business medium rebalancing\",AE$14,1)))*IF($C61=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AF60*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A61=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B61=\"Small business\",AF$11,IF($B61=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AF$12,IF($D61=\"Small business medium rebalancing\",AF$14,1)))*IF($C61=\"Resi discount\",1+AF$10,1),AE61*AF$8*IF(AND($A61=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B61=\"Small business\",AF$11,IF($B61=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AF$12,IF($D61=\"Small business medium rebalancing\",AF$14,1)))*IF($C61=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AG60*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A61=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B61=\"Small business\",AG$11,IF($B61=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AG$12,IF($D61=\"Small business medium rebalancing\",AG$14,1)))*IF($C61=\"Resi discount\",1+AG$10,1),AF61*AG$8*IF(AND($A61=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B61=\"Small business\",AG$11,IF($B61=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AG$12,IF($D61=\"Small business medium rebalancing\",AG$14,1)))*IF($C61=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AH60*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A61=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B61=\"Small business\",AH$11,IF($B61=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AH$12,IF($D61=\"Small business medium rebalancing\",AH$14,1)))*IF($C61=\"Resi discount\",1+AH$10,1),AG61*AH$8*IF(AND($A61=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B61=\"Small business\",AH$11,IF($B61=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AH$12,IF($D61=\"Small business medium rebalancing\",AH$14,1)))*IF($C61=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AI60*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A61=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B61=\"Small business\",AI$11,IF($B61=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AI$12,IF($D61=\"Small business medium rebalancing\",AI$14,1)))*IF($C61=\"Resi discount\",1+AI$10,1),AH61*AI$8*IF(AND($A61=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B61=\"Small business\",AI$11,IF($B61=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AI$12,IF($D61=\"Small business medium rebalancing\",AI$14,1)))*IF($C61=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AJ60*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A61=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B61=\"Small business\",AJ$11,IF($B61=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AJ$12,IF($D61=\"Small business medium rebalancing\",AJ$14,1)))*IF($C61=\"Resi discount\",1+AJ$10,1),AI61*AJ$8*IF(AND($A61=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B61=\"Small business\",AJ$11,IF($B61=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AJ$12,IF($D61=\"Small business medium rebalancing\",AJ$14,1)))*IF($C61=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AK60*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A61=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B61=\"Small business\",AK$11,IF($B61=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AK$12,IF($D61=\"Small business medium rebalancing\",AK$14,1)))*IF($C61=\"Resi discount\",1+AK$10,1),AJ61*AK$8*IF(AND($A61=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B61=\"Small business\",AK$11,IF($B61=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AK$12,IF($D61=\"Small business medium rebalancing\",AK$14,1)))*IF($C61=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AL60*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A61=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B61=\"Small business\",AL$11,IF($B61=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AL$12,IF($D61=\"Small business medium rebalancing\",AL$14,1)))*IF($C61=\"Resi discount\",1+AL$10,1),AK61*AL$8*IF(AND($A61=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B61=\"Small business\",AL$11,IF($B61=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AL$12,IF($D61=\"Small business medium rebalancing\",AL$14,1)))*IF($C61=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AM60*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A61=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B61=\"Small business\",AM$11,IF($B61=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AM$12,IF($D61=\"Small business medium rebalancing\",AM$14,1)))*IF($C61=\"Resi discount\",1+AM$10,1),AL61*AM$8*IF(AND($A61=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B61=\"Small business\",AM$11,IF($B61=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AM$12,IF($D61=\"Small business medium rebalancing\",AM$14,1)))*IF($C61=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AN60*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A61=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B61=\"Small business\",AN$11,IF($B61=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AN$12,IF($D61=\"Small business medium rebalancing\",AN$14,1)))*IF($C61=\"Resi discount\",1+AN$10,1),AM61*AN$8*IF(AND($A61=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B61=\"Small business\",AN$11,IF($B61=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AN$12,IF($D61=\"Small business medium rebalancing\",AN$14,1)))*IF($C61=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AO60*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A61=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B61=\"Small business\",AO$11,IF($B61=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AO$12,IF($D61=\"Small business medium rebalancing\",AO$14,1)))*IF($C61=\"Resi discount\",1+AO$10,1),AN61*AO$8*IF(AND($A61=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B61=\"Small business\",AO$11,IF($B61=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AO$12,IF($D61=\"Small business medium rebalancing\",AO$14,1)))*IF($C61=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AP60*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A61=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B61=\"Small business\",AP$11,IF($B61=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AP$12,IF($D61=\"Small business medium rebalancing\",AP$14,1)))*IF($C61=\"Resi discount\",1+AP$10,1),AO61*AP$8*IF(AND($A61=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B61=\"Small business\",AP$11,IF($B61=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AP$12,IF($D61=\"Small business medium rebalancing\",AP$14,1)))*IF($C61=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AQ60*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A61=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B61=\"Small business\",AQ$11,IF($B61=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AQ$12,IF($D61=\"Small business medium rebalancing\",AQ$14,1)))*IF($C61=\"Resi discount\",1+AQ$10,1),AP61*AQ$8*IF(AND($A61=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B61=\"Small business\",AQ$11,IF($B61=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AQ$12,IF($D61=\"Small business medium rebalancing\",AQ$14,1)))*IF($C61=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AR60*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A61=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B61=\"Small business\",AR$11,IF($B61=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AR$12,IF($D61=\"Small business medium rebalancing\",AR$14,1)))*IF($C61=\"Resi discount\",1+AR$10,1),AQ61*AR$8*IF(AND($A61=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B61=\"Small business\",AR$11,IF($B61=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AR$12,IF($D61=\"Small business medium rebalancing\",AR$14,1)))*IF($C61=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AS60*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A61=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B61=\"Small business\",AS$11,IF($B61=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AS$12,IF($D61=\"Small business medium rebalancing\",AS$14,1)))*IF($C61=\"Resi discount\",1+AS$10,1),AR61*AS$8*IF(AND($A61=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B61=\"Small business\",AS$11,IF($B61=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AS$12,IF($D61=\"Small business medium rebalancing\",AS$14,1)))*IF($C61=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AT60*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A61=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B61=\"Small business\",AT$11,IF($B61=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AT$12,IF($D61=\"Small business medium rebalancing\",AT$14,1)))*IF($C61=\"Resi discount\",1+AT$10,1),AS61*AT$8*IF(AND($A61=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B61=\"Small business\",AT$11,IF($B61=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AT$12,IF($D61=\"Small business medium rebalancing\",AT$14,1)))*IF($C61=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AU60*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A61=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B61=\"Small business\",AU$11,IF($B61=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AU$12,IF($D61=\"Small business medium rebalancing\",AU$14,1)))*IF($C61=\"Resi discount\",1+AU$10,1),AT61*AU$8*IF(AND($A61=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B61=\"Small business\",AU$11,IF($B61=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AU$12,IF($D61=\"Small business medium rebalancing\",AU$14,1)))*IF($C61=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AV60*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A61=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B61=\"Small business\",AV$11,IF($B61=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AV$12,IF($D61=\"Small business medium rebalancing\",AV$14,1)))*IF($C61=\"Resi discount\",1+AV$10,1),AU61*AV$8*IF(AND($A61=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B61=\"Small business\",AV$11,IF($B61=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AV$12,IF($D61=\"Small business medium rebalancing\",AV$14,1)))*IF($C61=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AW60*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A61=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B61=\"Small business\",AW$11,IF($B61=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AW$12,IF($D61=\"Small business medium rebalancing\",AW$14,1)))*IF($C61=\"Resi discount\",1+AW$10,1),AV61*AW$8*IF(AND($A61=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B61=\"Small business\",AW$11,IF($B61=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AW$12,IF($D61=\"Small business medium rebalancing\",AW$14,1)))*IF($C61=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AX60*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A61=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B61=\"Small business\",AX$11,IF($B61=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AX$12,IF($D61=\"Small business medium rebalancing\",AX$14,1)))*IF($C61=\"Resi discount\",1+AX$10,1),AW61*AX$8*IF(AND($A61=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B61=\"Small business\",AX$11,IF($B61=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AX$12,IF($D61=\"Small business medium rebalancing\",AX$14,1)))*IF($C61=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AY60*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A61=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B61=\"Small business\",AY$11,IF($B61=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AY$12,IF($D61=\"Small business medium rebalancing\",AY$14,1)))*IF($C61=\"Resi discount\",1+AY$10,1),AX61*AY$8*IF(AND($A61=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B61=\"Small business\",AY$11,IF($B61=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AY$12,IF($D61=\"Small business medium rebalancing\",AY$14,1)))*IF($C61=\"Resi discount\",1+AY$10,1)))","v":0.29639326647731107},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),AZ60*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A61=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B61=\"Small business\",AZ$11,IF($B61=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AZ$12,IF($D61=\"Small business medium rebalancing\",AZ$14,1)))*IF($C61=\"Resi discount\",1+AZ$10,1),AY61*AZ$8*IF(AND($A61=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B61=\"Small business\",AZ$11,IF($B61=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",AZ$12,IF($D61=\"Small business medium rebalancing\",AZ$14,1)))*IF($C61=\"Resi discount\",1+AZ$10,1)))","v":0.30417808723885076},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BA60*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A61=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B61=\"Small business\",BA$11,IF($B61=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BA$12,IF($D61=\"Small business medium rebalancing\",BA$14,1)))*IF($C61=\"Resi discount\",1+BA$10,1),AZ61*BA$8*IF(AND($A61=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B61=\"Small business\",BA$11,IF($B61=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BA$12,IF($D61=\"Small business medium rebalancing\",BA$14,1)))*IF($C61=\"Resi discount\",1+BA$10,1)))","v":0.31257335137829384},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BB60*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A61=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B61=\"Small business\",BB$11,IF($B61=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BB$12,IF($D61=\"Small business medium rebalancing\",BB$14,1)))*IF($C61=\"Resi discount\",1+BB$10,1),BA61*BB$8*IF(AND($A61=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B61=\"Small business\",BB$11,IF($B61=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BB$12,IF($D61=\"Small business medium rebalancing\",BB$14,1)))*IF($C61=\"Resi discount\",1+BB$10,1)))","v":0.32173198168418893},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BC60*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A61=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B61=\"Small business\",BC$11,IF($B61=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BC$12,IF($D61=\"Small business medium rebalancing\",BC$14,1)))*IF($C61=\"Resi discount\",1+BC$10,1),BB61*BC$8*IF(AND($A61=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B61=\"Small business\",BC$11,IF($B61=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BC$12,IF($D61=\"Small business medium rebalancing\",BC$14,1)))*IF($C61=\"Resi discount\",1+BC$10,1)))","v":0.32849498678632777},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BD60*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A61=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B61=\"Small business\",BD$11,IF($B61=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BD$12,IF($D61=\"Small business medium rebalancing\",BD$14,1)))*IF($C61=\"Resi discount\",1+BD$10,1),BC61*BD$8*IF(AND($A61=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B61=\"Small business\",BD$11,IF($B61=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BD$12,IF($D61=\"Small business medium rebalancing\",BD$14,1)))*IF($C61=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BE60*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A61=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B61=\"Small business\",BE$11,IF($B61=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BE$12,IF($D61=\"Small business medium rebalancing\",BE$14,1)))*IF($C61=\"Resi discount\",1+BE$10,1),BD61*BE$8*IF(AND($A61=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B61=\"Small business\",BE$11,IF($B61=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BE$12,IF($D61=\"Small business medium rebalancing\",BE$14,1)))*IF($C61=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BF60*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A61=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B61=\"Small business\",BF$11,IF($B61=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BF$12,IF($D61=\"Small business medium rebalancing\",BF$14,1)))*IF($C61=\"Resi discount\",1+BF$10,1),BE61*BF$8*IF(AND($A61=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B61=\"Small business\",BF$11,IF($B61=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BF$12,IF($D61=\"Small business medium rebalancing\",BF$14,1)))*IF($C61=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BG60*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A61=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B61=\"Small business\",BG$11,IF($B61=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BG$12,IF($D61=\"Small business medium rebalancing\",BG$14,1)))*IF($C61=\"Resi discount\",1+BG$10,1),BF61*BG$8*IF(AND($A61=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B61=\"Small business\",BG$11,IF($B61=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BG$12,IF($D61=\"Small business medium rebalancing\",BG$14,1)))*IF($C61=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BH60*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A61=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B61=\"Small business\",BH$11,IF($B61=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BH$12,IF($D61=\"Small business medium rebalancing\",BH$14,1)))*IF($C61=\"Resi discount\",1+BH$10,1),BG61*BH$8*IF(AND($A61=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B61=\"Small business\",BH$11,IF($B61=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BH$12,IF($D61=\"Small business medium rebalancing\",BH$14,1)))*IF($C61=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BI60*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A61=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B61=\"Small business\",BI$11,IF($B61=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BI$12,IF($D61=\"Small business medium rebalancing\",BI$14,1)))*IF($C61=\"Resi discount\",1+BI$10,1),BH61*BI$8*IF(AND($A61=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B61=\"Small business\",BI$11,IF($B61=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BI$12,IF($D61=\"Small business medium rebalancing\",BI$14,1)))*IF($C61=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BJ60*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A61=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B61=\"Small business\",BJ$11,IF($B61=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BJ$12,IF($D61=\"Small business medium rebalancing\",BJ$14,1)))*IF($C61=\"Resi discount\",1+BJ$10,1),BI61*BJ$8*IF(AND($A61=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B61=\"Small business\",BJ$11,IF($B61=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BJ$12,IF($D61=\"Small business medium rebalancing\",BJ$14,1)))*IF($C61=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BK60*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A61=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B61=\"Small business\",BK$11,IF($B61=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BK$12,IF($D61=\"Small business medium rebalancing\",BK$14,1)))*IF($C61=\"Resi discount\",1+BK$10,1),BJ61*BK$8*IF(AND($A61=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B61=\"Small business\",BK$11,IF($B61=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BK$12,IF($D61=\"Small business medium rebalancing\",BK$14,1)))*IF($C61=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BL60*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A61=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B61=\"Small business\",BL$11,IF($B61=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BL$12,IF($D61=\"Small business medium rebalancing\",BL$14,1)))*IF($C61=\"Resi discount\",1+BL$10,1),BK61*BL$8*IF(AND($A61=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B61=\"Small business\",BL$11,IF($B61=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BL$12,IF($D61=\"Small business medium rebalancing\",BL$14,1)))*IF($C61=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BM60*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A61=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B61=\"Small business\",BM$11,IF($B61=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BM$12,IF($D61=\"Small business medium rebalancing\",BM$14,1)))*IF($C61=\"Resi discount\",1+BM$10,1),BL61*BM$8*IF(AND($A61=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B61=\"Small business\",BM$11,IF($B61=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BM$12,IF($D61=\"Small business medium rebalancing\",BM$14,1)))*IF($C61=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BN60*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A61=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B61=\"Small business\",BN$11,IF($B61=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BN$12,IF($D61=\"Small business medium rebalancing\",BN$14,1)))*IF($C61=\"Resi discount\",1+BN$10,1),BM61*BN$8*IF(AND($A61=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B61=\"Small business\",BN$11,IF($B61=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BN$12,IF($D61=\"Small business medium rebalancing\",BN$14,1)))*IF($C61=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BO60*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A61=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B61=\"Small business\",BO$11,IF($B61=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BO$12,IF($D61=\"Small business medium rebalancing\",BO$14,1)))*IF($C61=\"Resi discount\",1+BO$10,1),BN61*BO$8*IF(AND($A61=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B61=\"Small business\",BO$11,IF($B61=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BO$12,IF($D61=\"Small business medium rebalancing\",BO$14,1)))*IF($C61=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BP60*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A61=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B61=\"Small business\",BP$11,IF($B61=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BP$12,IF($D61=\"Small business medium rebalancing\",BP$14,1)))*IF($C61=\"Resi discount\",1+BP$10,1),BO61*BP$8*IF(AND($A61=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B61=\"Small business\",BP$11,IF($B61=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BP$12,IF($D61=\"Small business medium rebalancing\",BP$14,1)))*IF($C61=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BQ60*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A61=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B61=\"Small business\",BQ$11,IF($B61=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BQ$12,IF($D61=\"Small business medium rebalancing\",BQ$14,1)))*IF($C61=\"Resi discount\",1+BQ$10,1),BP61*BQ$8*IF(AND($A61=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B61=\"Small business\",BQ$11,IF($B61=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BQ$12,IF($D61=\"Small business medium rebalancing\",BQ$14,1)))*IF($C61=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BR60*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A61=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B61=\"Small business\",BR$11,IF($B61=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BR$12,IF($D61=\"Small business medium rebalancing\",BR$14,1)))*IF($C61=\"Resi discount\",1+BR$10,1),BQ61*BR$8*IF(AND($A61=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B61=\"Small business\",BR$11,IF($B61=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BR$12,IF($D61=\"Small business medium rebalancing\",BR$14,1)))*IF($C61=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BS60*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A61=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B61=\"Small business\",BS$11,IF($B61=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BS$12,IF($D61=\"Small business medium rebalancing\",BS$14,1)))*IF($C61=\"Resi discount\",1+BS$10,1),BR61*BS$8*IF(AND($A61=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B61=\"Small business\",BS$11,IF($B61=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BS$12,IF($D61=\"Small business medium rebalancing\",BS$14,1)))*IF($C61=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BT60*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A61=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B61=\"Small business\",BT$11,IF($B61=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BT$12,IF($D61=\"Small business medium rebalancing\",BT$14,1)))*IF($C61=\"Resi discount\",1+BT$10,1),BS61*BT$8*IF(AND($A61=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B61=\"Small business\",BT$11,IF($B61=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BT$12,IF($D61=\"Small business medium rebalancing\",BT$14,1)))*IF($C61=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BU60*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A61=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B61=\"Small business\",BU$11,IF($B61=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BU$12,IF($D61=\"Small business medium rebalancing\",BU$14,1)))*IF($C61=\"Resi discount\",1+BU$10,1),BT61*BU$8*IF(AND($A61=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B61=\"Small business\",BU$11,IF($B61=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BU$12,IF($D61=\"Small business medium rebalancing\",BU$14,1)))*IF($C61=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BV60*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A61=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B61=\"Small business\",BV$11,IF($B61=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BV$12,IF($D61=\"Small business medium rebalancing\",BV$14,1)))*IF($C61=\"Resi discount\",1+BV$10,1),BU61*BV$8*IF(AND($A61=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B61=\"Small business\",BV$11,IF($B61=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BV$12,IF($D61=\"Small business medium rebalancing\",BV$14,1)))*IF($C61=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BW60*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A61=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B61=\"Small business\",BW$11,IF($B61=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BW$12,IF($D61=\"Small business medium rebalancing\",BW$14,1)))*IF($C61=\"Resi discount\",1+BW$10,1),BV61*BW$8*IF(AND($A61=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B61=\"Small business\",BW$11,IF($B61=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BW$12,IF($D61=\"Small business medium rebalancing\",BW$14,1)))*IF($C61=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BX60*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A61=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B61=\"Small business\",BX$11,IF($B61=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BX$12,IF($D61=\"Small business medium rebalancing\",BX$14,1)))*IF($C61=\"Resi discount\",1+BX$10,1),BW61*BX$8*IF(AND($A61=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B61=\"Small business\",BX$11,IF($B61=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BX$12,IF($D61=\"Small business medium rebalancing\",BX$14,1)))*IF($C61=\"Resi discount\",1+BX$10,1)))","v":49.713166091322968},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BY60*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A61=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B61=\"Small business\",BY$11,IF($B61=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BY$12,IF($D61=\"Small business medium rebalancing\",BY$14,1)))*IF($C61=\"Resi discount\",1+BY$10,1),BX61*BY$8*IF(AND($A61=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B61=\"Small business\",BY$11,IF($B61=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BY$12,IF($D61=\"Small business medium rebalancing\",BY$14,1)))*IF($C61=\"Resi discount\",1+BY$10,1)))","v":51.018891056364396},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),BZ60*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A61=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B61=\"Small business\",BZ$11,IF($B61=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BZ$12,IF($D61=\"Small business medium rebalancing\",BZ$14,1)))*IF($C61=\"Resi discount\",1+BZ$10,1),BY61*BZ$8*IF(AND($A61=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B61=\"Small business\",BZ$11,IF($B61=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",BZ$12,IF($D61=\"Small business medium rebalancing\",BZ$14,1)))*IF($C61=\"Resi discount\",1+BZ$10,1)))","v":52.427003883976859},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CA60*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A61=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B61=\"Small business\",CA$11,IF($B61=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CA$12,IF($D61=\"Small business medium rebalancing\",CA$14,1)))*IF($C61=\"Resi discount\",1+CA$10,1),BZ61*CA$8*IF(AND($A61=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B61=\"Small business\",CA$11,IF($B61=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CA$12,IF($D61=\"Small business medium rebalancing\",CA$14,1)))*IF($C61=\"Resi discount\",1+CA$10,1)))","v":53.963153861259961},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CB60*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A61=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B61=\"Small business\",CB$11,IF($B61=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CB$12,IF($D61=\"Small business medium rebalancing\",CB$14,1)))*IF($C61=\"Resi discount\",1+CB$10,1),CA61*CB$8*IF(AND($A61=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B61=\"Small business\",CB$11,IF($B61=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CB$12,IF($D61=\"Small business medium rebalancing\",CB$14,1)))*IF($C61=\"Resi discount\",1+CB$10,1)))","v":55.097492707465939},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CC60*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A61=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B61=\"Small business\",CC$11,IF($B61=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CC$12,IF($D61=\"Small business medium rebalancing\",CC$14,1)))*IF($C61=\"Resi discount\",1+CC$10,1),CB61*CC$8*IF(AND($A61=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B61=\"Small business\",CC$11,IF($B61=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CC$12,IF($D61=\"Small business medium rebalancing\",CC$14,1)))*IF($C61=\"Resi discount\",1+CC$10,1)))","v":81.474711721502715},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CD60*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A61=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B61=\"Small business\",CD$11,IF($B61=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CD$12,IF($D61=\"Small business medium rebalancing\",CD$14,1)))*IF($C61=\"Resi discount\",1+CD$10,1),CC61*CD$8*IF(AND($A61=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B61=\"Small business\",CD$11,IF($B61=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CD$12,IF($D61=\"Small business medium rebalancing\",CD$14,1)))*IF($C61=\"Resi discount\",1+CD$10,1)))","v":83.614659213861032},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CE60*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A61=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B61=\"Small business\",CE$11,IF($B61=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CE$12,IF($D61=\"Small business medium rebalancing\",CE$14,1)))*IF($C61=\"Resi discount\",1+CE$10,1),CD61*CE$8*IF(AND($A61=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B61=\"Small business\",CE$11,IF($B61=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CE$12,IF($D61=\"Small business medium rebalancing\",CE$14,1)))*IF($C61=\"Resi discount\",1+CE$10,1)))","v":85.922409770128667},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CF60*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A61=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B61=\"Small business\",CF$11,IF($B61=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CF$12,IF($D61=\"Small business medium rebalancing\",CF$14,1)))*IF($C61=\"Resi discount\",1+CF$10,1),CE61*CF$8*IF(AND($A61=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B61=\"Small business\",CF$11,IF($B61=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CF$12,IF($D61=\"Small business medium rebalancing\",CF$14,1)))*IF($C61=\"Resi discount\",1+CF$10,1)))","v":88.439999905712057},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CG60*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A61=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B61=\"Small business\",CG$11,IF($B61=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CG$12,IF($D61=\"Small business medium rebalancing\",CG$14,1)))*IF($C61=\"Resi discount\",1+CG$10,1),CF61*CG$8*IF(AND($A61=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B61=\"Small business\",CG$11,IF($B61=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CG$12,IF($D61=\"Small business medium rebalancing\",CG$14,1)))*IF($C61=\"Resi discount\",1+CG$10,1)))","v":90.299063364260618},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CH60*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A61=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B61=\"Small business\",CH$11,IF($B61=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CH$12,IF($D61=\"Small business medium rebalancing\",CH$14,1)))*IF($C61=\"Resi discount\",1+CH$10,1),CG61*CH$8*IF(AND($A61=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B61=\"Small business\",CH$11,IF($B61=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CH$12,IF($D61=\"Small business medium rebalancing\",CH$14,1)))*IF($C61=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CI60*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A61=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B61=\"Small business\",CI$11,IF($B61=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CI$12,IF($D61=\"Small business medium rebalancing\",CI$14,1)))*IF($C61=\"Resi discount\",1+CI$10,1),CH61*CI$8*IF(AND($A61=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B61=\"Small business\",CI$11,IF($B61=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CI$12,IF($D61=\"Small business medium rebalancing\",CI$14,1)))*IF($C61=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CJ60*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A61=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B61=\"Small business\",CJ$11,IF($B61=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CJ$12,IF($D61=\"Small business medium rebalancing\",CJ$14,1)))*IF($C61=\"Resi discount\",1+CJ$10,1),CI61*CJ$8*IF(AND($A61=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B61=\"Small business\",CJ$11,IF($B61=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CJ$12,IF($D61=\"Small business medium rebalancing\",CJ$14,1)))*IF($C61=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CK60*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A61=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B61=\"Small business\",CK$11,IF($B61=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CK$12,IF($D61=\"Small business medium rebalancing\",CK$14,1)))*IF($C61=\"Resi discount\",1+CK$10,1),CJ61*CK$8*IF(AND($A61=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B61=\"Small business\",CK$11,IF($B61=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CK$12,IF($D61=\"Small business medium rebalancing\",CK$14,1)))*IF($C61=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CL60*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A61=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B61=\"Small business\",CL$11,IF($B61=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CL$12,IF($D61=\"Small business medium rebalancing\",CL$14,1)))*IF($C61=\"Resi discount\",1+CL$10,1),CK61*CL$8*IF(AND($A61=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B61=\"Small business\",CL$11,IF($B61=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CL$12,IF($D61=\"Small business medium rebalancing\",CL$14,1)))*IF($C61=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CM60*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A61=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B61=\"Small business\",CM$11,IF($B61=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CM$12,IF($D61=\"Small business medium rebalancing\",CM$14,1)))*IF($C61=\"Resi discount\",1+CM$10,1),CL61*CM$8*IF(AND($A61=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B61=\"Small business\",CM$11,IF($B61=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CM$12,IF($D61=\"Small business medium rebalancing\",CM$14,1)))*IF($C61=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CN60*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A61=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B61=\"Small business\",CN$11,IF($B61=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CN$12,IF($D61=\"Small business medium rebalancing\",CN$14,1)))*IF($C61=\"Resi discount\",1+CN$10,1),CM61*CN$8*IF(AND($A61=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B61=\"Small business\",CN$11,IF($B61=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CN$12,IF($D61=\"Small business medium rebalancing\",CN$14,1)))*IF($C61=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CO60*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A61=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B61=\"Small business\",CO$11,IF($B61=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CO$12,IF($D61=\"Small business medium rebalancing\",CO$14,1)))*IF($C61=\"Resi discount\",1+CO$10,1),CN61*CO$8*IF(AND($A61=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B61=\"Small business\",CO$11,IF($B61=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CO$12,IF($D61=\"Small business medium rebalancing\",CO$14,1)))*IF($C61=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CP60*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A61=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B61=\"Small business\",CP$11,IF($B61=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CP$12,IF($D61=\"Small business medium rebalancing\",CP$14,1)))*IF($C61=\"Resi discount\",1+CP$10,1),CO61*CP$8*IF(AND($A61=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B61=\"Small business\",CP$11,IF($B61=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CP$12,IF($D61=\"Small business medium rebalancing\",CP$14,1)))*IF($C61=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E61=\"NAT56\",$E61=\"NAT75\")),CQ60*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E61,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A61=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B61=\"Small business\",CQ$11,IF($B61=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CQ$12,IF($D61=\"Small business medium rebalancing\",CQ$14,1)))*IF($C61=\"Resi discount\",1+CQ$10,1),CP61*CQ$8*IF(AND($A61=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B61=\"Small business\",CQ$11,IF($B61=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D61=\"Small business rebalancing\",CQ$12,IF($D61=\"Small business medium rebalancing\",CQ$14,1)))*IF($C61=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$50","v":"NSP82"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),F61*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A62=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B62=\"Small business\",F$11,IF($B62=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",F$12,IF($D62=\"Small business medium rebalancing\",F$14,1)))*IF($C62=\"Resi discount\",1+F$10,1),E62*F$8*IF(AND($A62=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B62=\"Small business\",F$11,IF($B62=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",F$12,IF($D62=\"Small business medium rebalancing\",F$14,1)))*IF($C62=\"Resi discount\",1+F$10,1)))","v":7832.4113637974469},{"$f":"IF(AND(G$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),G61*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A62=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B62=\"Small business\",G$11,IF($B62=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",G$12,IF($D62=\"Small business medium rebalancing\",G$14,1)))*IF($C62=\"Resi discount\",1+G$10,1),F62*G$8*IF(AND($A62=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B62=\"Small business\",G$11,IF($B62=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",G$12,IF($D62=\"Small business medium rebalancing\",G$14,1)))*IF($C62=\"Resi discount\",1+G$10,1)))","v":8038.1310122985615},{"$f":"IF(AND(H$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),H61*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A62=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B62=\"Small business\",H$11,IF($B62=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",H$12,IF($D62=\"Small business medium rebalancing\",H$14,1)))*IF($C62=\"Resi discount\",1+H$10,1),G62*H$8*IF(AND($A62=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B62=\"Small business\",H$11,IF($B62=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",H$12,IF($D62=\"Small business medium rebalancing\",H$14,1)))*IF($C62=\"Resi discount\",1+H$10,1)))","v":8259.9820787190893},{"$f":"IF(AND(I$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),I61*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A62=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B62=\"Small business\",I$11,IF($B62=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",I$12,IF($D62=\"Small business medium rebalancing\",I$14,1)))*IF($C62=\"Resi discount\",1+I$10,1),H62*I$8*IF(AND($A62=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B62=\"Small business\",I$11,IF($B62=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",I$12,IF($D62=\"Small business medium rebalancing\",I$14,1)))*IF($C62=\"Resi discount\",1+I$10,1)))","v":8502.0056608918094},{"$f":"IF(AND(J$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),J61*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A62=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B62=\"Small business\",J$11,IF($B62=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",J$12,IF($D62=\"Small business medium rebalancing\",J$14,1)))*IF($C62=\"Resi discount\",1+J$10,1),I62*J$8*IF(AND($A62=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B62=\"Small business\",J$11,IF($B62=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",J$12,IF($D62=\"Small business medium rebalancing\",J$14,1)))*IF($C62=\"Resi discount\",1+J$10,1)))","v":8680.7230745664801},{"$f":"IF(AND(K$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),K61*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A62=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B62=\"Small business\",K$11,IF($B62=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",K$12,IF($D62=\"Small business medium rebalancing\",K$14,1)))*IF($C62=\"Resi discount\",1+K$10,1),J62*K$8*IF(AND($A62=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B62=\"Small business\",K$11,IF($B62=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",K$12,IF($D62=\"Small business medium rebalancing\",K$14,1)))*IF($C62=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),L61*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A62=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B62=\"Small business\",L$11,IF($B62=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",L$12,IF($D62=\"Small business medium rebalancing\",L$14,1)))*IF($C62=\"Resi discount\",1+L$10,1),K62*L$8*IF(AND($A62=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B62=\"Small business\",L$11,IF($B62=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",L$12,IF($D62=\"Small business medium rebalancing\",L$14,1)))*IF($C62=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),M61*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A62=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B62=\"Small business\",M$11,IF($B62=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",M$12,IF($D62=\"Small business medium rebalancing\",M$14,1)))*IF($C62=\"Resi discount\",1+M$10,1),L62*M$8*IF(AND($A62=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B62=\"Small business\",M$11,IF($B62=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",M$12,IF($D62=\"Small business medium rebalancing\",M$14,1)))*IF($C62=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),N61*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A62=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B62=\"Small business\",N$11,IF($B62=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",N$12,IF($D62=\"Small business medium rebalancing\",N$14,1)))*IF($C62=\"Resi discount\",1+N$10,1),M62*N$8*IF(AND($A62=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B62=\"Small business\",N$11,IF($B62=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",N$12,IF($D62=\"Small business medium rebalancing\",N$14,1)))*IF($C62=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),O61*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A62=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B62=\"Small business\",O$11,IF($B62=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",O$12,IF($D62=\"Small business medium rebalancing\",O$14,1)))*IF($C62=\"Resi discount\",1+O$10,1),N62*O$8*IF(AND($A62=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B62=\"Small business\",O$11,IF($B62=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",O$12,IF($D62=\"Small business medium rebalancing\",O$14,1)))*IF($C62=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),P61*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A62=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B62=\"Small business\",P$11,IF($B62=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",P$12,IF($D62=\"Small business medium rebalancing\",P$14,1)))*IF($C62=\"Resi discount\",1+P$10,1),O62*P$8*IF(AND($A62=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B62=\"Small business\",P$11,IF($B62=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",P$12,IF($D62=\"Small business medium rebalancing\",P$14,1)))*IF($C62=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),Q61*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A62=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B62=\"Small business\",Q$11,IF($B62=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",Q$12,IF($D62=\"Small business medium rebalancing\",Q$14,1)))*IF($C62=\"Resi discount\",1+Q$10,1),P62*Q$8*IF(AND($A62=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B62=\"Small business\",Q$11,IF($B62=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",Q$12,IF($D62=\"Small business medium rebalancing\",Q$14,1)))*IF($C62=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),R61*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A62=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B62=\"Small business\",R$11,IF($B62=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",R$12,IF($D62=\"Small business medium rebalancing\",R$14,1)))*IF($C62=\"Resi discount\",1+R$10,1),Q62*R$8*IF(AND($A62=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B62=\"Small business\",R$11,IF($B62=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",R$12,IF($D62=\"Small business medium rebalancing\",R$14,1)))*IF($C62=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),S61*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A62=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B62=\"Small business\",S$11,IF($B62=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",S$12,IF($D62=\"Small business medium rebalancing\",S$14,1)))*IF($C62=\"Resi discount\",1+S$10,1),R62*S$8*IF(AND($A62=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B62=\"Small business\",S$11,IF($B62=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",S$12,IF($D62=\"Small business medium rebalancing\",S$14,1)))*IF($C62=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),T61*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A62=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B62=\"Small business\",T$11,IF($B62=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",T$12,IF($D62=\"Small business medium rebalancing\",T$14,1)))*IF($C62=\"Resi discount\",1+T$10,1),S62*T$8*IF(AND($A62=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B62=\"Small business\",T$11,IF($B62=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",T$12,IF($D62=\"Small business medium rebalancing\",T$14,1)))*IF($C62=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),U61*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A62=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B62=\"Small business\",U$11,IF($B62=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",U$12,IF($D62=\"Small business medium rebalancing\",U$14,1)))*IF($C62=\"Resi discount\",1+U$10,1),T62*U$8*IF(AND($A62=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B62=\"Small business\",U$11,IF($B62=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",U$12,IF($D62=\"Small business medium rebalancing\",U$14,1)))*IF($C62=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),V61*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A62=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B62=\"Small business\",V$11,IF($B62=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",V$12,IF($D62=\"Small business medium rebalancing\",V$14,1)))*IF($C62=\"Resi discount\",1+V$10,1),U62*V$8*IF(AND($A62=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B62=\"Small business\",V$11,IF($B62=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",V$12,IF($D62=\"Small business medium rebalancing\",V$14,1)))*IF($C62=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),W61*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A62=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B62=\"Small business\",W$11,IF($B62=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",W$12,IF($D62=\"Small business medium rebalancing\",W$14,1)))*IF($C62=\"Resi discount\",1+W$10,1),V62*W$8*IF(AND($A62=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B62=\"Small business\",W$11,IF($B62=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",W$12,IF($D62=\"Small business medium rebalancing\",W$14,1)))*IF($C62=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),X61*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A62=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B62=\"Small business\",X$11,IF($B62=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",X$12,IF($D62=\"Small business medium rebalancing\",X$14,1)))*IF($C62=\"Resi discount\",1+X$10,1),W62*X$8*IF(AND($A62=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B62=\"Small business\",X$11,IF($B62=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",X$12,IF($D62=\"Small business medium rebalancing\",X$14,1)))*IF($C62=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),Y61*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A62=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B62=\"Small business\",Y$11,IF($B62=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",Y$12,IF($D62=\"Small business medium rebalancing\",Y$14,1)))*IF($C62=\"Resi discount\",1+Y$10,1),X62*Y$8*IF(AND($A62=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B62=\"Small business\",Y$11,IF($B62=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",Y$12,IF($D62=\"Small business medium rebalancing\",Y$14,1)))*IF($C62=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),Z61*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A62=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B62=\"Small business\",Z$11,IF($B62=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",Z$12,IF($D62=\"Small business medium rebalancing\",Z$14,1)))*IF($C62=\"Resi discount\",1+Z$10,1),Y62*Z$8*IF(AND($A62=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B62=\"Small business\",Z$11,IF($B62=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",Z$12,IF($D62=\"Small business medium rebalancing\",Z$14,1)))*IF($C62=\"Resi discount\",1+Z$10,1)))","v":0.65815450592132096},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AA61*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A62=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B62=\"Small business\",AA$11,IF($B62=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AA$12,IF($D62=\"Small business medium rebalancing\",AA$14,1)))*IF($C62=\"Resi discount\",1+AA$10,1),Z62*AA$8*IF(AND($A62=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B62=\"Small business\",AA$11,IF($B62=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AA$12,IF($D62=\"Small business medium rebalancing\",AA$14,1)))*IF($C62=\"Resi discount\",1+AA$10,1)))","v":0.67544104863834109},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AB61*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A62=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B62=\"Small business\",AB$11,IF($B62=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AB$12,IF($D62=\"Small business medium rebalancing\",AB$14,1)))*IF($C62=\"Resi discount\",1+AB$10,1),AA62*AB$8*IF(AND($A62=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B62=\"Small business\",AB$11,IF($B62=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AB$12,IF($D62=\"Small business medium rebalancing\",AB$14,1)))*IF($C62=\"Resi discount\",1+AB$10,1)))","v":0.69408310818120567},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AC61*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A62=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B62=\"Small business\",AC$11,IF($B62=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AC$12,IF($D62=\"Small business medium rebalancing\",AC$14,1)))*IF($C62=\"Resi discount\",1+AC$10,1),AB62*AC$8*IF(AND($A62=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B62=\"Small business\",AC$11,IF($B62=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AC$12,IF($D62=\"Small business medium rebalancing\",AC$14,1)))*IF($C62=\"Resi discount\",1+AC$10,1)))","v":0.71442025644214235},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AD61*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A62=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B62=\"Small business\",AD$11,IF($B62=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AD$12,IF($D62=\"Small business medium rebalancing\",AD$14,1)))*IF($C62=\"Resi discount\",1+AD$10,1),AC62*AD$8*IF(AND($A62=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B62=\"Small business\",AD$11,IF($B62=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AD$12,IF($D62=\"Small business medium rebalancing\",AD$14,1)))*IF($C62=\"Resi discount\",1+AD$10,1)))","v":0.72943781178151879},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AE61*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A62=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B62=\"Small business\",AE$11,IF($B62=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AE$12,IF($D62=\"Small business medium rebalancing\",AE$14,1)))*IF($C62=\"Resi discount\",1+AE$10,1),AD62*AE$8*IF(AND($A62=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B62=\"Small business\",AE$11,IF($B62=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AE$12,IF($D62=\"Small business medium rebalancing\",AE$14,1)))*IF($C62=\"Resi discount\",1+AE$10,1)))","v":0.65815450592132096},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AF61*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A62=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B62=\"Small business\",AF$11,IF($B62=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AF$12,IF($D62=\"Small business medium rebalancing\",AF$14,1)))*IF($C62=\"Resi discount\",1+AF$10,1),AE62*AF$8*IF(AND($A62=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B62=\"Small business\",AF$11,IF($B62=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AF$12,IF($D62=\"Small business medium rebalancing\",AF$14,1)))*IF($C62=\"Resi discount\",1+AF$10,1)))","v":0.67544104863834109},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AG61*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A62=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B62=\"Small business\",AG$11,IF($B62=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AG$12,IF($D62=\"Small business medium rebalancing\",AG$14,1)))*IF($C62=\"Resi discount\",1+AG$10,1),AF62*AG$8*IF(AND($A62=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B62=\"Small business\",AG$11,IF($B62=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AG$12,IF($D62=\"Small business medium rebalancing\",AG$14,1)))*IF($C62=\"Resi discount\",1+AG$10,1)))","v":0.69408310818120567},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AH61*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A62=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B62=\"Small business\",AH$11,IF($B62=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AH$12,IF($D62=\"Small business medium rebalancing\",AH$14,1)))*IF($C62=\"Resi discount\",1+AH$10,1),AG62*AH$8*IF(AND($A62=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B62=\"Small business\",AH$11,IF($B62=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AH$12,IF($D62=\"Small business medium rebalancing\",AH$14,1)))*IF($C62=\"Resi discount\",1+AH$10,1)))","v":0.71442025644214235},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AI61*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A62=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B62=\"Small business\",AI$11,IF($B62=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AI$12,IF($D62=\"Small business medium rebalancing\",AI$14,1)))*IF($C62=\"Resi discount\",1+AI$10,1),AH62*AI$8*IF(AND($A62=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B62=\"Small business\",AI$11,IF($B62=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AI$12,IF($D62=\"Small business medium rebalancing\",AI$14,1)))*IF($C62=\"Resi discount\",1+AI$10,1)))","v":0.72943781178151879},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AJ61*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A62=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B62=\"Small business\",AJ$11,IF($B62=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AJ$12,IF($D62=\"Small business medium rebalancing\",AJ$14,1)))*IF($C62=\"Resi discount\",1+AJ$10,1),AI62*AJ$8*IF(AND($A62=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B62=\"Small business\",AJ$11,IF($B62=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AJ$12,IF($D62=\"Small business medium rebalancing\",AJ$14,1)))*IF($C62=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AK61*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A62=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B62=\"Small business\",AK$11,IF($B62=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AK$12,IF($D62=\"Small business medium rebalancing\",AK$14,1)))*IF($C62=\"Resi discount\",1+AK$10,1),AJ62*AK$8*IF(AND($A62=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B62=\"Small business\",AK$11,IF($B62=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AK$12,IF($D62=\"Small business medium rebalancing\",AK$14,1)))*IF($C62=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AL61*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A62=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B62=\"Small business\",AL$11,IF($B62=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AL$12,IF($D62=\"Small business medium rebalancing\",AL$14,1)))*IF($C62=\"Resi discount\",1+AL$10,1),AK62*AL$8*IF(AND($A62=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B62=\"Small business\",AL$11,IF($B62=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AL$12,IF($D62=\"Small business medium rebalancing\",AL$14,1)))*IF($C62=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AM61*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A62=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B62=\"Small business\",AM$11,IF($B62=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AM$12,IF($D62=\"Small business medium rebalancing\",AM$14,1)))*IF($C62=\"Resi discount\",1+AM$10,1),AL62*AM$8*IF(AND($A62=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B62=\"Small business\",AM$11,IF($B62=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AM$12,IF($D62=\"Small business medium rebalancing\",AM$14,1)))*IF($C62=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AN61*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A62=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B62=\"Small business\",AN$11,IF($B62=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AN$12,IF($D62=\"Small business medium rebalancing\",AN$14,1)))*IF($C62=\"Resi discount\",1+AN$10,1),AM62*AN$8*IF(AND($A62=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B62=\"Small business\",AN$11,IF($B62=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AN$12,IF($D62=\"Small business medium rebalancing\",AN$14,1)))*IF($C62=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AO61*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A62=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B62=\"Small business\",AO$11,IF($B62=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AO$12,IF($D62=\"Small business medium rebalancing\",AO$14,1)))*IF($C62=\"Resi discount\",1+AO$10,1),AN62*AO$8*IF(AND($A62=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B62=\"Small business\",AO$11,IF($B62=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AO$12,IF($D62=\"Small business medium rebalancing\",AO$14,1)))*IF($C62=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AP61*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A62=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B62=\"Small business\",AP$11,IF($B62=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AP$12,IF($D62=\"Small business medium rebalancing\",AP$14,1)))*IF($C62=\"Resi discount\",1+AP$10,1),AO62*AP$8*IF(AND($A62=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B62=\"Small business\",AP$11,IF($B62=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AP$12,IF($D62=\"Small business medium rebalancing\",AP$14,1)))*IF($C62=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AQ61*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A62=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B62=\"Small business\",AQ$11,IF($B62=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AQ$12,IF($D62=\"Small business medium rebalancing\",AQ$14,1)))*IF($C62=\"Resi discount\",1+AQ$10,1),AP62*AQ$8*IF(AND($A62=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B62=\"Small business\",AQ$11,IF($B62=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AQ$12,IF($D62=\"Small business medium rebalancing\",AQ$14,1)))*IF($C62=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AR61*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A62=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B62=\"Small business\",AR$11,IF($B62=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AR$12,IF($D62=\"Small business medium rebalancing\",AR$14,1)))*IF($C62=\"Resi discount\",1+AR$10,1),AQ62*AR$8*IF(AND($A62=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B62=\"Small business\",AR$11,IF($B62=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AR$12,IF($D62=\"Small business medium rebalancing\",AR$14,1)))*IF($C62=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AS61*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A62=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B62=\"Small business\",AS$11,IF($B62=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AS$12,IF($D62=\"Small business medium rebalancing\",AS$14,1)))*IF($C62=\"Resi discount\",1+AS$10,1),AR62*AS$8*IF(AND($A62=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B62=\"Small business\",AS$11,IF($B62=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AS$12,IF($D62=\"Small business medium rebalancing\",AS$14,1)))*IF($C62=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AT61*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A62=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B62=\"Small business\",AT$11,IF($B62=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AT$12,IF($D62=\"Small business medium rebalancing\",AT$14,1)))*IF($C62=\"Resi discount\",1+AT$10,1),AS62*AT$8*IF(AND($A62=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B62=\"Small business\",AT$11,IF($B62=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AT$12,IF($D62=\"Small business medium rebalancing\",AT$14,1)))*IF($C62=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AU61*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A62=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B62=\"Small business\",AU$11,IF($B62=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AU$12,IF($D62=\"Small business medium rebalancing\",AU$14,1)))*IF($C62=\"Resi discount\",1+AU$10,1),AT62*AU$8*IF(AND($A62=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B62=\"Small business\",AU$11,IF($B62=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AU$12,IF($D62=\"Small business medium rebalancing\",AU$14,1)))*IF($C62=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AV61*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A62=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B62=\"Small business\",AV$11,IF($B62=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AV$12,IF($D62=\"Small business medium rebalancing\",AV$14,1)))*IF($C62=\"Resi discount\",1+AV$10,1),AU62*AV$8*IF(AND($A62=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B62=\"Small business\",AV$11,IF($B62=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AV$12,IF($D62=\"Small business medium rebalancing\",AV$14,1)))*IF($C62=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AW61*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A62=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B62=\"Small business\",AW$11,IF($B62=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AW$12,IF($D62=\"Small business medium rebalancing\",AW$14,1)))*IF($C62=\"Resi discount\",1+AW$10,1),AV62*AW$8*IF(AND($A62=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B62=\"Small business\",AW$11,IF($B62=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AW$12,IF($D62=\"Small business medium rebalancing\",AW$14,1)))*IF($C62=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AX61*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A62=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B62=\"Small business\",AX$11,IF($B62=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AX$12,IF($D62=\"Small business medium rebalancing\",AX$14,1)))*IF($C62=\"Resi discount\",1+AX$10,1),AW62*AX$8*IF(AND($A62=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B62=\"Small business\",AX$11,IF($B62=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AX$12,IF($D62=\"Small business medium rebalancing\",AX$14,1)))*IF($C62=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AY61*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A62=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B62=\"Small business\",AY$11,IF($B62=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AY$12,IF($D62=\"Small business medium rebalancing\",AY$14,1)))*IF($C62=\"Resi discount\",1+AY$10,1),AX62*AY$8*IF(AND($A62=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B62=\"Small business\",AY$11,IF($B62=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AY$12,IF($D62=\"Small business medium rebalancing\",AY$14,1)))*IF($C62=\"Resi discount\",1+AY$10,1)))","v":0.5607307403103261},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),AZ61*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A62=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B62=\"Small business\",AZ$11,IF($B62=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AZ$12,IF($D62=\"Small business medium rebalancing\",AZ$14,1)))*IF($C62=\"Resi discount\",1+AZ$10,1),AY62*AZ$8*IF(AND($A62=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B62=\"Small business\",AZ$11,IF($B62=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",AZ$12,IF($D62=\"Small business medium rebalancing\",AZ$14,1)))*IF($C62=\"Resi discount\",1+AZ$10,1)))","v":0.57545843085701909},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BA61*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A62=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B62=\"Small business\",BA$11,IF($B62=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BA$12,IF($D62=\"Small business medium rebalancing\",BA$14,1)))*IF($C62=\"Resi discount\",1+BA$10,1),AZ62*BA$8*IF(AND($A62=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B62=\"Small business\",BA$11,IF($B62=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BA$12,IF($D62=\"Small business medium rebalancing\",BA$14,1)))*IF($C62=\"Resi discount\",1+BA$10,1)))","v":0.59134098693516468},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BB61*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A62=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B62=\"Small business\",BB$11,IF($B62=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BB$12,IF($D62=\"Small business medium rebalancing\",BB$14,1)))*IF($C62=\"Resi discount\",1+BB$10,1),BA62*BB$8*IF(AND($A62=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B62=\"Small business\",BB$11,IF($B62=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BB$12,IF($D62=\"Small business medium rebalancing\",BB$14,1)))*IF($C62=\"Resi discount\",1+BB$10,1)))","v":0.60866771507811412},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BC61*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A62=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B62=\"Small business\",BC$11,IF($B62=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BC$12,IF($D62=\"Small business medium rebalancing\",BC$14,1)))*IF($C62=\"Resi discount\",1+BC$10,1),BB62*BC$8*IF(AND($A62=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B62=\"Small business\",BC$11,IF($B62=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BC$12,IF($D62=\"Small business medium rebalancing\",BC$14,1)))*IF($C62=\"Resi discount\",1+BC$10,1)))","v":0.62146228663743508},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BD61*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A62=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B62=\"Small business\",BD$11,IF($B62=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BD$12,IF($D62=\"Small business medium rebalancing\",BD$14,1)))*IF($C62=\"Resi discount\",1+BD$10,1),BC62*BD$8*IF(AND($A62=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B62=\"Small business\",BD$11,IF($B62=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BD$12,IF($D62=\"Small business medium rebalancing\",BD$14,1)))*IF($C62=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BE61*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A62=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B62=\"Small business\",BE$11,IF($B62=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BE$12,IF($D62=\"Small business medium rebalancing\",BE$14,1)))*IF($C62=\"Resi discount\",1+BE$10,1),BD62*BE$8*IF(AND($A62=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B62=\"Small business\",BE$11,IF($B62=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BE$12,IF($D62=\"Small business medium rebalancing\",BE$14,1)))*IF($C62=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BF61*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A62=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B62=\"Small business\",BF$11,IF($B62=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BF$12,IF($D62=\"Small business medium rebalancing\",BF$14,1)))*IF($C62=\"Resi discount\",1+BF$10,1),BE62*BF$8*IF(AND($A62=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B62=\"Small business\",BF$11,IF($B62=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BF$12,IF($D62=\"Small business medium rebalancing\",BF$14,1)))*IF($C62=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BG61*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A62=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B62=\"Small business\",BG$11,IF($B62=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BG$12,IF($D62=\"Small business medium rebalancing\",BG$14,1)))*IF($C62=\"Resi discount\",1+BG$10,1),BF62*BG$8*IF(AND($A62=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B62=\"Small business\",BG$11,IF($B62=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BG$12,IF($D62=\"Small business medium rebalancing\",BG$14,1)))*IF($C62=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BH61*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A62=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B62=\"Small business\",BH$11,IF($B62=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BH$12,IF($D62=\"Small business medium rebalancing\",BH$14,1)))*IF($C62=\"Resi discount\",1+BH$10,1),BG62*BH$8*IF(AND($A62=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B62=\"Small business\",BH$11,IF($B62=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BH$12,IF($D62=\"Small business medium rebalancing\",BH$14,1)))*IF($C62=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BI61*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A62=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B62=\"Small business\",BI$11,IF($B62=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BI$12,IF($D62=\"Small business medium rebalancing\",BI$14,1)))*IF($C62=\"Resi discount\",1+BI$10,1),BH62*BI$8*IF(AND($A62=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B62=\"Small business\",BI$11,IF($B62=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BI$12,IF($D62=\"Small business medium rebalancing\",BI$14,1)))*IF($C62=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BJ61*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A62=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B62=\"Small business\",BJ$11,IF($B62=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BJ$12,IF($D62=\"Small business medium rebalancing\",BJ$14,1)))*IF($C62=\"Resi discount\",1+BJ$10,1),BI62*BJ$8*IF(AND($A62=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B62=\"Small business\",BJ$11,IF($B62=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BJ$12,IF($D62=\"Small business medium rebalancing\",BJ$14,1)))*IF($C62=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BK61*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A62=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B62=\"Small business\",BK$11,IF($B62=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BK$12,IF($D62=\"Small business medium rebalancing\",BK$14,1)))*IF($C62=\"Resi discount\",1+BK$10,1),BJ62*BK$8*IF(AND($A62=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B62=\"Small business\",BK$11,IF($B62=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BK$12,IF($D62=\"Small business medium rebalancing\",BK$14,1)))*IF($C62=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BL61*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A62=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B62=\"Small business\",BL$11,IF($B62=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BL$12,IF($D62=\"Small business medium rebalancing\",BL$14,1)))*IF($C62=\"Resi discount\",1+BL$10,1),BK62*BL$8*IF(AND($A62=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B62=\"Small business\",BL$11,IF($B62=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BL$12,IF($D62=\"Small business medium rebalancing\",BL$14,1)))*IF($C62=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BM61*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A62=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B62=\"Small business\",BM$11,IF($B62=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BM$12,IF($D62=\"Small business medium rebalancing\",BM$14,1)))*IF($C62=\"Resi discount\",1+BM$10,1),BL62*BM$8*IF(AND($A62=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B62=\"Small business\",BM$11,IF($B62=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BM$12,IF($D62=\"Small business medium rebalancing\",BM$14,1)))*IF($C62=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BN61*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A62=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B62=\"Small business\",BN$11,IF($B62=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BN$12,IF($D62=\"Small business medium rebalancing\",BN$14,1)))*IF($C62=\"Resi discount\",1+BN$10,1),BM62*BN$8*IF(AND($A62=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B62=\"Small business\",BN$11,IF($B62=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BN$12,IF($D62=\"Small business medium rebalancing\",BN$14,1)))*IF($C62=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BO61*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A62=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B62=\"Small business\",BO$11,IF($B62=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BO$12,IF($D62=\"Small business medium rebalancing\",BO$14,1)))*IF($C62=\"Resi discount\",1+BO$10,1),BN62*BO$8*IF(AND($A62=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B62=\"Small business\",BO$11,IF($B62=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BO$12,IF($D62=\"Small business medium rebalancing\",BO$14,1)))*IF($C62=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BP61*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A62=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B62=\"Small business\",BP$11,IF($B62=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BP$12,IF($D62=\"Small business medium rebalancing\",BP$14,1)))*IF($C62=\"Resi discount\",1+BP$10,1),BO62*BP$8*IF(AND($A62=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B62=\"Small business\",BP$11,IF($B62=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BP$12,IF($D62=\"Small business medium rebalancing\",BP$14,1)))*IF($C62=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BQ61*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A62=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B62=\"Small business\",BQ$11,IF($B62=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BQ$12,IF($D62=\"Small business medium rebalancing\",BQ$14,1)))*IF($C62=\"Resi discount\",1+BQ$10,1),BP62*BQ$8*IF(AND($A62=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B62=\"Small business\",BQ$11,IF($B62=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BQ$12,IF($D62=\"Small business medium rebalancing\",BQ$14,1)))*IF($C62=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BR61*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A62=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B62=\"Small business\",BR$11,IF($B62=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BR$12,IF($D62=\"Small business medium rebalancing\",BR$14,1)))*IF($C62=\"Resi discount\",1+BR$10,1),BQ62*BR$8*IF(AND($A62=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B62=\"Small business\",BR$11,IF($B62=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BR$12,IF($D62=\"Small business medium rebalancing\",BR$14,1)))*IF($C62=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BS61*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A62=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B62=\"Small business\",BS$11,IF($B62=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BS$12,IF($D62=\"Small business medium rebalancing\",BS$14,1)))*IF($C62=\"Resi discount\",1+BS$10,1),BR62*BS$8*IF(AND($A62=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B62=\"Small business\",BS$11,IF($B62=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BS$12,IF($D62=\"Small business medium rebalancing\",BS$14,1)))*IF($C62=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BT61*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A62=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B62=\"Small business\",BT$11,IF($B62=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BT$12,IF($D62=\"Small business medium rebalancing\",BT$14,1)))*IF($C62=\"Resi discount\",1+BT$10,1),BS62*BT$8*IF(AND($A62=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B62=\"Small business\",BT$11,IF($B62=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BT$12,IF($D62=\"Small business medium rebalancing\",BT$14,1)))*IF($C62=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BU61*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A62=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B62=\"Small business\",BU$11,IF($B62=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BU$12,IF($D62=\"Small business medium rebalancing\",BU$14,1)))*IF($C62=\"Resi discount\",1+BU$10,1),BT62*BU$8*IF(AND($A62=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B62=\"Small business\",BU$11,IF($B62=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BU$12,IF($D62=\"Small business medium rebalancing\",BU$14,1)))*IF($C62=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BV61*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A62=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B62=\"Small business\",BV$11,IF($B62=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BV$12,IF($D62=\"Small business medium rebalancing\",BV$14,1)))*IF($C62=\"Resi discount\",1+BV$10,1),BU62*BV$8*IF(AND($A62=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B62=\"Small business\",BV$11,IF($B62=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BV$12,IF($D62=\"Small business medium rebalancing\",BV$14,1)))*IF($C62=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BW61*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A62=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B62=\"Small business\",BW$11,IF($B62=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BW$12,IF($D62=\"Small business medium rebalancing\",BW$14,1)))*IF($C62=\"Resi discount\",1+BW$10,1),BV62*BW$8*IF(AND($A62=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B62=\"Small business\",BW$11,IF($B62=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BW$12,IF($D62=\"Small business medium rebalancing\",BW$14,1)))*IF($C62=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BX61*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A62=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B62=\"Small business\",BX$11,IF($B62=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BX$12,IF($D62=\"Small business medium rebalancing\",BX$14,1)))*IF($C62=\"Resi discount\",1+BX$10,1),BW62*BX$8*IF(AND($A62=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B62=\"Small business\",BX$11,IF($B62=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BX$12,IF($D62=\"Small business medium rebalancing\",BX$14,1)))*IF($C62=\"Resi discount\",1+BX$10,1)))","v":45.57147079921635},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BY61*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A62=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B62=\"Small business\",BY$11,IF($B62=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BY$12,IF($D62=\"Small business medium rebalancing\",BY$14,1)))*IF($C62=\"Resi discount\",1+BY$10,1),BX62*BY$8*IF(AND($A62=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B62=\"Small business\",BY$11,IF($B62=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BY$12,IF($D62=\"Small business medium rebalancing\",BY$14,1)))*IF($C62=\"Resi discount\",1+BY$10,1)))","v":46.768413416125618},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),BZ61*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A62=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B62=\"Small business\",BZ$11,IF($B62=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BZ$12,IF($D62=\"Small business medium rebalancing\",BZ$14,1)))*IF($C62=\"Resi discount\",1+BZ$10,1),BY62*BZ$8*IF(AND($A62=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B62=\"Small business\",BZ$11,IF($B62=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",BZ$12,IF($D62=\"Small business medium rebalancing\",BZ$14,1)))*IF($C62=\"Resi discount\",1+BZ$10,1)))","v":48.05921377447865},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CA61*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A62=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B62=\"Small business\",CA$11,IF($B62=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CA$12,IF($D62=\"Small business medium rebalancing\",CA$14,1)))*IF($C62=\"Resi discount\",1+CA$10,1),BZ62*CA$8*IF(AND($A62=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B62=\"Small business\",CA$11,IF($B62=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CA$12,IF($D62=\"Small business medium rebalancing\",CA$14,1)))*IF($C62=\"Resi discount\",1+CA$10,1)))","v":49.467384272096432},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CB61*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A62=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B62=\"Small business\",CB$11,IF($B62=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CB$12,IF($D62=\"Small business medium rebalancing\",CB$14,1)))*IF($C62=\"Resi discount\",1+CB$10,1),CA62*CB$8*IF(AND($A62=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B62=\"Small business\",CB$11,IF($B62=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CB$12,IF($D62=\"Small business medium rebalancing\",CB$14,1)))*IF($C62=\"Resi discount\",1+CB$10,1)))","v":50.507219262918213},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CC61*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A62=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B62=\"Small business\",CC$11,IF($B62=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CC$12,IF($D62=\"Small business medium rebalancing\",CC$14,1)))*IF($C62=\"Resi discount\",1+CC$10,1),CB62*CC$8*IF(AND($A62=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B62=\"Small business\",CC$11,IF($B62=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CC$12,IF($D62=\"Small business medium rebalancing\",CC$14,1)))*IF($C62=\"Resi discount\",1+CC$10,1)))","v":74.576160430006269},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CD61*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A62=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B62=\"Small business\",CD$11,IF($B62=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CD$12,IF($D62=\"Small business medium rebalancing\",CD$14,1)))*IF($C62=\"Resi discount\",1+CD$10,1),CC62*CD$8*IF(AND($A62=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B62=\"Small business\",CD$11,IF($B62=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CD$12,IF($D62=\"Small business medium rebalancing\",CD$14,1)))*IF($C62=\"Resi discount\",1+CD$10,1)))","v":76.534916271296169},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CE61*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A62=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B62=\"Small business\",CE$11,IF($B62=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CE$12,IF($D62=\"Small business medium rebalancing\",CE$14,1)))*IF($C62=\"Resi discount\",1+CE$10,1),CD62*CE$8*IF(AND($A62=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B62=\"Small business\",CE$11,IF($B62=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CE$12,IF($D62=\"Small business medium rebalancing\",CE$14,1)))*IF($C62=\"Resi discount\",1+CE$10,1)))","v":78.647267110964492},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CF61*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A62=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B62=\"Small business\",CF$11,IF($B62=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CF$12,IF($D62=\"Small business medium rebalancing\",CF$14,1)))*IF($C62=\"Resi discount\",1+CF$10,1),CE62*CF$8*IF(AND($A62=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B62=\"Small business\",CF$11,IF($B62=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CF$12,IF($D62=\"Small business medium rebalancing\",CF$14,1)))*IF($C62=\"Resi discount\",1+CF$10,1)))","v":80.951690187538773},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CG61*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A62=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B62=\"Small business\",CG$11,IF($B62=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CG$12,IF($D62=\"Small business medium rebalancing\",CG$14,1)))*IF($C62=\"Resi discount\",1+CG$10,1),CF62*CG$8*IF(AND($A62=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B62=\"Small business\",CG$11,IF($B62=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CG$12,IF($D62=\"Small business medium rebalancing\",CG$14,1)))*IF($C62=\"Resi discount\",1+CG$10,1)))","v":82.653344747645548},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CH61*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A62=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B62=\"Small business\",CH$11,IF($B62=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CH$12,IF($D62=\"Small business medium rebalancing\",CH$14,1)))*IF($C62=\"Resi discount\",1+CH$10,1),CG62*CH$8*IF(AND($A62=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B62=\"Small business\",CH$11,IF($B62=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CH$12,IF($D62=\"Small business medium rebalancing\",CH$14,1)))*IF($C62=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CI61*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A62=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B62=\"Small business\",CI$11,IF($B62=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CI$12,IF($D62=\"Small business medium rebalancing\",CI$14,1)))*IF($C62=\"Resi discount\",1+CI$10,1),CH62*CI$8*IF(AND($A62=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B62=\"Small business\",CI$11,IF($B62=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CI$12,IF($D62=\"Small business medium rebalancing\",CI$14,1)))*IF($C62=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CJ61*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A62=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B62=\"Small business\",CJ$11,IF($B62=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CJ$12,IF($D62=\"Small business medium rebalancing\",CJ$14,1)))*IF($C62=\"Resi discount\",1+CJ$10,1),CI62*CJ$8*IF(AND($A62=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B62=\"Small business\",CJ$11,IF($B62=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CJ$12,IF($D62=\"Small business medium rebalancing\",CJ$14,1)))*IF($C62=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CK61*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A62=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B62=\"Small business\",CK$11,IF($B62=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CK$12,IF($D62=\"Small business medium rebalancing\",CK$14,1)))*IF($C62=\"Resi discount\",1+CK$10,1),CJ62*CK$8*IF(AND($A62=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B62=\"Small business\",CK$11,IF($B62=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CK$12,IF($D62=\"Small business medium rebalancing\",CK$14,1)))*IF($C62=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CL61*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A62=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B62=\"Small business\",CL$11,IF($B62=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CL$12,IF($D62=\"Small business medium rebalancing\",CL$14,1)))*IF($C62=\"Resi discount\",1+CL$10,1),CK62*CL$8*IF(AND($A62=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B62=\"Small business\",CL$11,IF($B62=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CL$12,IF($D62=\"Small business medium rebalancing\",CL$14,1)))*IF($C62=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CM61*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A62=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B62=\"Small business\",CM$11,IF($B62=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CM$12,IF($D62=\"Small business medium rebalancing\",CM$14,1)))*IF($C62=\"Resi discount\",1+CM$10,1),CL62*CM$8*IF(AND($A62=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B62=\"Small business\",CM$11,IF($B62=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CM$12,IF($D62=\"Small business medium rebalancing\",CM$14,1)))*IF($C62=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CN61*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A62=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B62=\"Small business\",CN$11,IF($B62=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CN$12,IF($D62=\"Small business medium rebalancing\",CN$14,1)))*IF($C62=\"Resi discount\",1+CN$10,1),CM62*CN$8*IF(AND($A62=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B62=\"Small business\",CN$11,IF($B62=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CN$12,IF($D62=\"Small business medium rebalancing\",CN$14,1)))*IF($C62=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CO61*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A62=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B62=\"Small business\",CO$11,IF($B62=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CO$12,IF($D62=\"Small business medium rebalancing\",CO$14,1)))*IF($C62=\"Resi discount\",1+CO$10,1),CN62*CO$8*IF(AND($A62=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B62=\"Small business\",CO$11,IF($B62=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CO$12,IF($D62=\"Small business medium rebalancing\",CO$14,1)))*IF($C62=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CP61*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A62=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B62=\"Small business\",CP$11,IF($B62=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CP$12,IF($D62=\"Small business medium rebalancing\",CP$14,1)))*IF($C62=\"Resi discount\",1+CP$10,1),CO62*CP$8*IF(AND($A62=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B62=\"Small business\",CP$11,IF($B62=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CP$12,IF($D62=\"Small business medium rebalancing\",CP$14,1)))*IF($C62=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E62=\"NAT56\",$E62=\"NAT75\")),CQ61*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E62,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A62=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B62=\"Small business\",CQ$11,IF($B62=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CQ$12,IF($D62=\"Small business medium rebalancing\",CQ$14,1)))*IF($C62=\"Resi discount\",1+CQ$10,1),CP62*CQ$8*IF(AND($A62=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B62=\"Small business\",CQ$11,IF($B62=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D62=\"Small business rebalancing\",CQ$12,IF($D62=\"Small business medium rebalancing\",CQ$14,1)))*IF($C62=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$51","v":"NSP83"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),F62*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A63=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B63=\"Small business\",F$11,IF($B63=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",F$12,IF($D63=\"Small business medium rebalancing\",F$14,1)))*IF($C63=\"Resi discount\",1+F$10,1),E63*F$8*IF(AND($A63=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B63=\"Small business\",F$11,IF($B63=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",F$12,IF($D63=\"Small business medium rebalancing\",F$14,1)))*IF($C63=\"Resi discount\",1+F$10,1)))","v":7832.4113637974469},{"$f":"IF(AND(G$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),G62*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A63=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B63=\"Small business\",G$11,IF($B63=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",G$12,IF($D63=\"Small business medium rebalancing\",G$14,1)))*IF($C63=\"Resi discount\",1+G$10,1),F63*G$8*IF(AND($A63=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B63=\"Small business\",G$11,IF($B63=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",G$12,IF($D63=\"Small business medium rebalancing\",G$14,1)))*IF($C63=\"Resi discount\",1+G$10,1)))","v":8038.1310122985615},{"$f":"IF(AND(H$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),H62*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A63=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B63=\"Small business\",H$11,IF($B63=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",H$12,IF($D63=\"Small business medium rebalancing\",H$14,1)))*IF($C63=\"Resi discount\",1+H$10,1),G63*H$8*IF(AND($A63=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B63=\"Small business\",H$11,IF($B63=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",H$12,IF($D63=\"Small business medium rebalancing\",H$14,1)))*IF($C63=\"Resi discount\",1+H$10,1)))","v":8259.9820787190893},{"$f":"IF(AND(I$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),I62*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A63=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B63=\"Small business\",I$11,IF($B63=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",I$12,IF($D63=\"Small business medium rebalancing\",I$14,1)))*IF($C63=\"Resi discount\",1+I$10,1),H63*I$8*IF(AND($A63=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B63=\"Small business\",I$11,IF($B63=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",I$12,IF($D63=\"Small business medium rebalancing\",I$14,1)))*IF($C63=\"Resi discount\",1+I$10,1)))","v":8502.0056608918094},{"$f":"IF(AND(J$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),J62*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A63=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B63=\"Small business\",J$11,IF($B63=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",J$12,IF($D63=\"Small business medium rebalancing\",J$14,1)))*IF($C63=\"Resi discount\",1+J$10,1),I63*J$8*IF(AND($A63=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B63=\"Small business\",J$11,IF($B63=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",J$12,IF($D63=\"Small business medium rebalancing\",J$14,1)))*IF($C63=\"Resi discount\",1+J$10,1)))","v":8680.7230745664801},{"$f":"IF(AND(K$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),K62*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A63=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B63=\"Small business\",K$11,IF($B63=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",K$12,IF($D63=\"Small business medium rebalancing\",K$14,1)))*IF($C63=\"Resi discount\",1+K$10,1),J63*K$8*IF(AND($A63=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B63=\"Small business\",K$11,IF($B63=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",K$12,IF($D63=\"Small business medium rebalancing\",K$14,1)))*IF($C63=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),L62*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A63=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B63=\"Small business\",L$11,IF($B63=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",L$12,IF($D63=\"Small business medium rebalancing\",L$14,1)))*IF($C63=\"Resi discount\",1+L$10,1),K63*L$8*IF(AND($A63=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B63=\"Small business\",L$11,IF($B63=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",L$12,IF($D63=\"Small business medium rebalancing\",L$14,1)))*IF($C63=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),M62*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A63=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B63=\"Small business\",M$11,IF($B63=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",M$12,IF($D63=\"Small business medium rebalancing\",M$14,1)))*IF($C63=\"Resi discount\",1+M$10,1),L63*M$8*IF(AND($A63=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B63=\"Small business\",M$11,IF($B63=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",M$12,IF($D63=\"Small business medium rebalancing\",M$14,1)))*IF($C63=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),N62*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A63=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B63=\"Small business\",N$11,IF($B63=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",N$12,IF($D63=\"Small business medium rebalancing\",N$14,1)))*IF($C63=\"Resi discount\",1+N$10,1),M63*N$8*IF(AND($A63=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B63=\"Small business\",N$11,IF($B63=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",N$12,IF($D63=\"Small business medium rebalancing\",N$14,1)))*IF($C63=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),O62*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A63=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B63=\"Small business\",O$11,IF($B63=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",O$12,IF($D63=\"Small business medium rebalancing\",O$14,1)))*IF($C63=\"Resi discount\",1+O$10,1),N63*O$8*IF(AND($A63=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B63=\"Small business\",O$11,IF($B63=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",O$12,IF($D63=\"Small business medium rebalancing\",O$14,1)))*IF($C63=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),P62*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A63=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B63=\"Small business\",P$11,IF($B63=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",P$12,IF($D63=\"Small business medium rebalancing\",P$14,1)))*IF($C63=\"Resi discount\",1+P$10,1),O63*P$8*IF(AND($A63=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B63=\"Small business\",P$11,IF($B63=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",P$12,IF($D63=\"Small business medium rebalancing\",P$14,1)))*IF($C63=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),Q62*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A63=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B63=\"Small business\",Q$11,IF($B63=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",Q$12,IF($D63=\"Small business medium rebalancing\",Q$14,1)))*IF($C63=\"Resi discount\",1+Q$10,1),P63*Q$8*IF(AND($A63=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B63=\"Small business\",Q$11,IF($B63=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",Q$12,IF($D63=\"Small business medium rebalancing\",Q$14,1)))*IF($C63=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),R62*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A63=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B63=\"Small business\",R$11,IF($B63=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",R$12,IF($D63=\"Small business medium rebalancing\",R$14,1)))*IF($C63=\"Resi discount\",1+R$10,1),Q63*R$8*IF(AND($A63=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B63=\"Small business\",R$11,IF($B63=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",R$12,IF($D63=\"Small business medium rebalancing\",R$14,1)))*IF($C63=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),S62*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A63=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B63=\"Small business\",S$11,IF($B63=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",S$12,IF($D63=\"Small business medium rebalancing\",S$14,1)))*IF($C63=\"Resi discount\",1+S$10,1),R63*S$8*IF(AND($A63=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B63=\"Small business\",S$11,IF($B63=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",S$12,IF($D63=\"Small business medium rebalancing\",S$14,1)))*IF($C63=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),T62*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A63=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B63=\"Small business\",T$11,IF($B63=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",T$12,IF($D63=\"Small business medium rebalancing\",T$14,1)))*IF($C63=\"Resi discount\",1+T$10,1),S63*T$8*IF(AND($A63=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B63=\"Small business\",T$11,IF($B63=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",T$12,IF($D63=\"Small business medium rebalancing\",T$14,1)))*IF($C63=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),U62*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A63=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B63=\"Small business\",U$11,IF($B63=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",U$12,IF($D63=\"Small business medium rebalancing\",U$14,1)))*IF($C63=\"Resi discount\",1+U$10,1),T63*U$8*IF(AND($A63=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B63=\"Small business\",U$11,IF($B63=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",U$12,IF($D63=\"Small business medium rebalancing\",U$14,1)))*IF($C63=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),V62*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A63=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B63=\"Small business\",V$11,IF($B63=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",V$12,IF($D63=\"Small business medium rebalancing\",V$14,1)))*IF($C63=\"Resi discount\",1+V$10,1),U63*V$8*IF(AND($A63=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B63=\"Small business\",V$11,IF($B63=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",V$12,IF($D63=\"Small business medium rebalancing\",V$14,1)))*IF($C63=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),W62*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A63=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B63=\"Small business\",W$11,IF($B63=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",W$12,IF($D63=\"Small business medium rebalancing\",W$14,1)))*IF($C63=\"Resi discount\",1+W$10,1),V63*W$8*IF(AND($A63=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B63=\"Small business\",W$11,IF($B63=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",W$12,IF($D63=\"Small business medium rebalancing\",W$14,1)))*IF($C63=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),X62*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A63=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B63=\"Small business\",X$11,IF($B63=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",X$12,IF($D63=\"Small business medium rebalancing\",X$14,1)))*IF($C63=\"Resi discount\",1+X$10,1),W63*X$8*IF(AND($A63=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B63=\"Small business\",X$11,IF($B63=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",X$12,IF($D63=\"Small business medium rebalancing\",X$14,1)))*IF($C63=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),Y62*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A63=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B63=\"Small business\",Y$11,IF($B63=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",Y$12,IF($D63=\"Small business medium rebalancing\",Y$14,1)))*IF($C63=\"Resi discount\",1+Y$10,1),X63*Y$8*IF(AND($A63=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B63=\"Small business\",Y$11,IF($B63=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",Y$12,IF($D63=\"Small business medium rebalancing\",Y$14,1)))*IF($C63=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),Z62*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A63=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B63=\"Small business\",Z$11,IF($B63=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",Z$12,IF($D63=\"Small business medium rebalancing\",Z$14,1)))*IF($C63=\"Resi discount\",1+Z$10,1),Y63*Z$8*IF(AND($A63=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B63=\"Small business\",Z$11,IF($B63=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",Z$12,IF($D63=\"Small business medium rebalancing\",Z$14,1)))*IF($C63=\"Resi discount\",1+Z$10,1)))","v":12.044075911471415},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AA62*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A63=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B63=\"Small business\",AA$11,IF($B63=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AA$12,IF($D63=\"Small business medium rebalancing\",AA$14,1)))*IF($C63=\"Resi discount\",1+AA$10,1),Z63*AA$8*IF(AND($A63=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B63=\"Small business\",AA$11,IF($B63=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AA$12,IF($D63=\"Small business medium rebalancing\",AA$14,1)))*IF($C63=\"Resi discount\",1+AA$10,1)))","v":12.360415662787458},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AB62*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A63=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B63=\"Small business\",AB$11,IF($B63=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AB$12,IF($D63=\"Small business medium rebalancing\",AB$14,1)))*IF($C63=\"Resi discount\",1+AB$10,1),AA63*AB$8*IF(AND($A63=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B63=\"Small business\",AB$11,IF($B63=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AB$12,IF($D63=\"Small business medium rebalancing\",AB$14,1)))*IF($C63=\"Resi discount\",1+AB$10,1)))","v":12.701561059894672},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AC62*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A63=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B63=\"Small business\",AC$11,IF($B63=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AC$12,IF($D63=\"Small business medium rebalancing\",AC$14,1)))*IF($C63=\"Resi discount\",1+AC$10,1),AB63*AC$8*IF(AND($A63=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B63=\"Small business\",AC$11,IF($B63=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AC$12,IF($D63=\"Small business medium rebalancing\",AC$14,1)))*IF($C63=\"Resi discount\",1+AC$10,1)))","v":13.073726190230881},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AD62*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A63=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B63=\"Small business\",AD$11,IF($B63=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AD$12,IF($D63=\"Small business medium rebalancing\",AD$14,1)))*IF($C63=\"Resi discount\",1+AD$10,1),AC63*AD$8*IF(AND($A63=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B63=\"Small business\",AD$11,IF($B63=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AD$12,IF($D63=\"Small business medium rebalancing\",AD$14,1)))*IF($C63=\"Resi discount\",1+AD$10,1)))","v":13.348543994993879},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AE62*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A63=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B63=\"Small business\",AE$11,IF($B63=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AE$12,IF($D63=\"Small business medium rebalancing\",AE$14,1)))*IF($C63=\"Resi discount\",1+AE$10,1),AD63*AE$8*IF(AND($A63=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B63=\"Small business\",AE$11,IF($B63=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AE$12,IF($D63=\"Small business medium rebalancing\",AE$14,1)))*IF($C63=\"Resi discount\",1+AE$10,1)))","v":4.2144407203329326},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AF62*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A63=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B63=\"Small business\",AF$11,IF($B63=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AF$12,IF($D63=\"Small business medium rebalancing\",AF$14,1)))*IF($C63=\"Resi discount\",1+AF$10,1),AE63*AF$8*IF(AND($A63=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B63=\"Small business\",AF$11,IF($B63=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AF$12,IF($D63=\"Small business medium rebalancing\",AF$14,1)))*IF($C63=\"Resi discount\",1+AF$10,1)))","v":4.3251337398062262},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AG62*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A63=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B63=\"Small business\",AG$11,IF($B63=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AG$12,IF($D63=\"Small business medium rebalancing\",AG$14,1)))*IF($C63=\"Resi discount\",1+AG$10,1),AF63*AG$8*IF(AND($A63=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B63=\"Small business\",AG$11,IF($B63=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AG$12,IF($D63=\"Small business medium rebalancing\",AG$14,1)))*IF($C63=\"Resi discount\",1+AG$10,1)))","v":4.4445067048797364},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AH62*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A63=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B63=\"Small business\",AH$11,IF($B63=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AH$12,IF($D63=\"Small business medium rebalancing\",AH$14,1)))*IF($C63=\"Resi discount\",1+AH$10,1),AG63*AH$8*IF(AND($A63=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B63=\"Small business\",AH$11,IF($B63=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AH$12,IF($D63=\"Small business medium rebalancing\",AH$14,1)))*IF($C63=\"Resi discount\",1+AH$10,1)))","v":4.5747340375124574},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AI62*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A63=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B63=\"Small business\",AI$11,IF($B63=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AI$12,IF($D63=\"Small business medium rebalancing\",AI$14,1)))*IF($C63=\"Resi discount\",1+AI$10,1),AH63*AI$8*IF(AND($A63=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B63=\"Small business\",AI$11,IF($B63=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AI$12,IF($D63=\"Small business medium rebalancing\",AI$14,1)))*IF($C63=\"Resi discount\",1+AI$10,1)))","v":4.6708977744050939},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AJ62*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A63=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B63=\"Small business\",AJ$11,IF($B63=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AJ$12,IF($D63=\"Small business medium rebalancing\",AJ$14,1)))*IF($C63=\"Resi discount\",1+AJ$10,1),AI63*AJ$8*IF(AND($A63=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B63=\"Small business\",AJ$11,IF($B63=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AJ$12,IF($D63=\"Small business medium rebalancing\",AJ$14,1)))*IF($C63=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AK62*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A63=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B63=\"Small business\",AK$11,IF($B63=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AK$12,IF($D63=\"Small business medium rebalancing\",AK$14,1)))*IF($C63=\"Resi discount\",1+AK$10,1),AJ63*AK$8*IF(AND($A63=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B63=\"Small business\",AK$11,IF($B63=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AK$12,IF($D63=\"Small business medium rebalancing\",AK$14,1)))*IF($C63=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AL62*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A63=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B63=\"Small business\",AL$11,IF($B63=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AL$12,IF($D63=\"Small business medium rebalancing\",AL$14,1)))*IF($C63=\"Resi discount\",1+AL$10,1),AK63*AL$8*IF(AND($A63=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B63=\"Small business\",AL$11,IF($B63=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AL$12,IF($D63=\"Small business medium rebalancing\",AL$14,1)))*IF($C63=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AM62*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A63=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B63=\"Small business\",AM$11,IF($B63=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AM$12,IF($D63=\"Small business medium rebalancing\",AM$14,1)))*IF($C63=\"Resi discount\",1+AM$10,1),AL63*AM$8*IF(AND($A63=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B63=\"Small business\",AM$11,IF($B63=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AM$12,IF($D63=\"Small business medium rebalancing\",AM$14,1)))*IF($C63=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AN62*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A63=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B63=\"Small business\",AN$11,IF($B63=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AN$12,IF($D63=\"Small business medium rebalancing\",AN$14,1)))*IF($C63=\"Resi discount\",1+AN$10,1),AM63*AN$8*IF(AND($A63=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B63=\"Small business\",AN$11,IF($B63=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AN$12,IF($D63=\"Small business medium rebalancing\",AN$14,1)))*IF($C63=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AO62*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A63=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B63=\"Small business\",AO$11,IF($B63=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AO$12,IF($D63=\"Small business medium rebalancing\",AO$14,1)))*IF($C63=\"Resi discount\",1+AO$10,1),AN63*AO$8*IF(AND($A63=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B63=\"Small business\",AO$11,IF($B63=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AO$12,IF($D63=\"Small business medium rebalancing\",AO$14,1)))*IF($C63=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AP62*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A63=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B63=\"Small business\",AP$11,IF($B63=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AP$12,IF($D63=\"Small business medium rebalancing\",AP$14,1)))*IF($C63=\"Resi discount\",1+AP$10,1),AO63*AP$8*IF(AND($A63=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B63=\"Small business\",AP$11,IF($B63=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AP$12,IF($D63=\"Small business medium rebalancing\",AP$14,1)))*IF($C63=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AQ62*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A63=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B63=\"Small business\",AQ$11,IF($B63=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AQ$12,IF($D63=\"Small business medium rebalancing\",AQ$14,1)))*IF($C63=\"Resi discount\",1+AQ$10,1),AP63*AQ$8*IF(AND($A63=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B63=\"Small business\",AQ$11,IF($B63=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AQ$12,IF($D63=\"Small business medium rebalancing\",AQ$14,1)))*IF($C63=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AR62*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A63=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B63=\"Small business\",AR$11,IF($B63=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AR$12,IF($D63=\"Small business medium rebalancing\",AR$14,1)))*IF($C63=\"Resi discount\",1+AR$10,1),AQ63*AR$8*IF(AND($A63=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B63=\"Small business\",AR$11,IF($B63=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AR$12,IF($D63=\"Small business medium rebalancing\",AR$14,1)))*IF($C63=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AS62*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A63=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B63=\"Small business\",AS$11,IF($B63=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AS$12,IF($D63=\"Small business medium rebalancing\",AS$14,1)))*IF($C63=\"Resi discount\",1+AS$10,1),AR63*AS$8*IF(AND($A63=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B63=\"Small business\",AS$11,IF($B63=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AS$12,IF($D63=\"Small business medium rebalancing\",AS$14,1)))*IF($C63=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AT62*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A63=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B63=\"Small business\",AT$11,IF($B63=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AT$12,IF($D63=\"Small business medium rebalancing\",AT$14,1)))*IF($C63=\"Resi discount\",1+AT$10,1),AS63*AT$8*IF(AND($A63=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B63=\"Small business\",AT$11,IF($B63=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AT$12,IF($D63=\"Small business medium rebalancing\",AT$14,1)))*IF($C63=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AU62*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A63=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B63=\"Small business\",AU$11,IF($B63=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AU$12,IF($D63=\"Small business medium rebalancing\",AU$14,1)))*IF($C63=\"Resi discount\",1+AU$10,1),AT63*AU$8*IF(AND($A63=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B63=\"Small business\",AU$11,IF($B63=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AU$12,IF($D63=\"Small business medium rebalancing\",AU$14,1)))*IF($C63=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AV62*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A63=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B63=\"Small business\",AV$11,IF($B63=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AV$12,IF($D63=\"Small business medium rebalancing\",AV$14,1)))*IF($C63=\"Resi discount\",1+AV$10,1),AU63*AV$8*IF(AND($A63=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B63=\"Small business\",AV$11,IF($B63=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AV$12,IF($D63=\"Small business medium rebalancing\",AV$14,1)))*IF($C63=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AW62*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A63=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B63=\"Small business\",AW$11,IF($B63=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AW$12,IF($D63=\"Small business medium rebalancing\",AW$14,1)))*IF($C63=\"Resi discount\",1+AW$10,1),AV63*AW$8*IF(AND($A63=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B63=\"Small business\",AW$11,IF($B63=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AW$12,IF($D63=\"Small business medium rebalancing\",AW$14,1)))*IF($C63=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AX62*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A63=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B63=\"Small business\",AX$11,IF($B63=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AX$12,IF($D63=\"Small business medium rebalancing\",AX$14,1)))*IF($C63=\"Resi discount\",1+AX$10,1),AW63*AX$8*IF(AND($A63=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B63=\"Small business\",AX$11,IF($B63=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AX$12,IF($D63=\"Small business medium rebalancing\",AX$14,1)))*IF($C63=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AY62*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A63=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B63=\"Small business\",AY$11,IF($B63=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AY$12,IF($D63=\"Small business medium rebalancing\",AY$14,1)))*IF($C63=\"Resi discount\",1+AY$10,1),AX63*AY$8*IF(AND($A63=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B63=\"Small business\",AY$11,IF($B63=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AY$12,IF($D63=\"Small business medium rebalancing\",AY$14,1)))*IF($C63=\"Resi discount\",1+AY$10,1)))","v":1.3124266568678624},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),AZ62*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A63=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B63=\"Small business\",AZ$11,IF($B63=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AZ$12,IF($D63=\"Small business medium rebalancing\",AZ$14,1)))*IF($C63=\"Resi discount\",1+AZ$10,1),AY63*AZ$8*IF(AND($A63=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B63=\"Small business\",AZ$11,IF($B63=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",AZ$12,IF($D63=\"Small business medium rebalancing\",AZ$14,1)))*IF($C63=\"Resi discount\",1+AZ$10,1)))","v":1.3468977715723698},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BA62*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A63=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B63=\"Small business\",BA$11,IF($B63=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BA$12,IF($D63=\"Small business medium rebalancing\",BA$14,1)))*IF($C63=\"Resi discount\",1+BA$10,1),AZ63*BA$8*IF(AND($A63=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B63=\"Small business\",BA$11,IF($B63=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BA$12,IF($D63=\"Small business medium rebalancing\",BA$14,1)))*IF($C63=\"Resi discount\",1+BA$10,1)))","v":1.3840719239375869},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BB62*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A63=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B63=\"Small business\",BB$11,IF($B63=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BB$12,IF($D63=\"Small business medium rebalancing\",BB$14,1)))*IF($C63=\"Resi discount\",1+BB$10,1),BA63*BB$8*IF(AND($A63=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B63=\"Small business\",BB$11,IF($B63=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BB$12,IF($D63=\"Small business medium rebalancing\",BB$14,1)))*IF($C63=\"Resi discount\",1+BB$10,1)))","v":1.4246262546641748},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BC62*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A63=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B63=\"Small business\",BC$11,IF($B63=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BC$12,IF($D63=\"Small business medium rebalancing\",BC$14,1)))*IF($C63=\"Resi discount\",1+BC$10,1),BB63*BC$8*IF(AND($A63=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B63=\"Small business\",BC$11,IF($B63=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BC$12,IF($D63=\"Small business medium rebalancing\",BC$14,1)))*IF($C63=\"Resi discount\",1+BC$10,1)))","v":1.4545727790305096},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BD62*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A63=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B63=\"Small business\",BD$11,IF($B63=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BD$12,IF($D63=\"Small business medium rebalancing\",BD$14,1)))*IF($C63=\"Resi discount\",1+BD$10,1),BC63*BD$8*IF(AND($A63=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B63=\"Small business\",BD$11,IF($B63=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BD$12,IF($D63=\"Small business medium rebalancing\",BD$14,1)))*IF($C63=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BE62*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A63=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B63=\"Small business\",BE$11,IF($B63=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BE$12,IF($D63=\"Small business medium rebalancing\",BE$14,1)))*IF($C63=\"Resi discount\",1+BE$10,1),BD63*BE$8*IF(AND($A63=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B63=\"Small business\",BE$11,IF($B63=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BE$12,IF($D63=\"Small business medium rebalancing\",BE$14,1)))*IF($C63=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BF62*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A63=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B63=\"Small business\",BF$11,IF($B63=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BF$12,IF($D63=\"Small business medium rebalancing\",BF$14,1)))*IF($C63=\"Resi discount\",1+BF$10,1),BE63*BF$8*IF(AND($A63=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B63=\"Small business\",BF$11,IF($B63=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BF$12,IF($D63=\"Small business medium rebalancing\",BF$14,1)))*IF($C63=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BG62*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A63=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B63=\"Small business\",BG$11,IF($B63=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BG$12,IF($D63=\"Small business medium rebalancing\",BG$14,1)))*IF($C63=\"Resi discount\",1+BG$10,1),BF63*BG$8*IF(AND($A63=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B63=\"Small business\",BG$11,IF($B63=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BG$12,IF($D63=\"Small business medium rebalancing\",BG$14,1)))*IF($C63=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BH62*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A63=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B63=\"Small business\",BH$11,IF($B63=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BH$12,IF($D63=\"Small business medium rebalancing\",BH$14,1)))*IF($C63=\"Resi discount\",1+BH$10,1),BG63*BH$8*IF(AND($A63=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B63=\"Small business\",BH$11,IF($B63=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BH$12,IF($D63=\"Small business medium rebalancing\",BH$14,1)))*IF($C63=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BI62*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A63=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B63=\"Small business\",BI$11,IF($B63=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BI$12,IF($D63=\"Small business medium rebalancing\",BI$14,1)))*IF($C63=\"Resi discount\",1+BI$10,1),BH63*BI$8*IF(AND($A63=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B63=\"Small business\",BI$11,IF($B63=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BI$12,IF($D63=\"Small business medium rebalancing\",BI$14,1)))*IF($C63=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BJ62*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A63=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B63=\"Small business\",BJ$11,IF($B63=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BJ$12,IF($D63=\"Small business medium rebalancing\",BJ$14,1)))*IF($C63=\"Resi discount\",1+BJ$10,1),BI63*BJ$8*IF(AND($A63=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B63=\"Small business\",BJ$11,IF($B63=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BJ$12,IF($D63=\"Small business medium rebalancing\",BJ$14,1)))*IF($C63=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BK62*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A63=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B63=\"Small business\",BK$11,IF($B63=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BK$12,IF($D63=\"Small business medium rebalancing\",BK$14,1)))*IF($C63=\"Resi discount\",1+BK$10,1),BJ63*BK$8*IF(AND($A63=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B63=\"Small business\",BK$11,IF($B63=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BK$12,IF($D63=\"Small business medium rebalancing\",BK$14,1)))*IF($C63=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BL62*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A63=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B63=\"Small business\",BL$11,IF($B63=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BL$12,IF($D63=\"Small business medium rebalancing\",BL$14,1)))*IF($C63=\"Resi discount\",1+BL$10,1),BK63*BL$8*IF(AND($A63=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B63=\"Small business\",BL$11,IF($B63=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BL$12,IF($D63=\"Small business medium rebalancing\",BL$14,1)))*IF($C63=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BM62*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A63=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B63=\"Small business\",BM$11,IF($B63=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BM$12,IF($D63=\"Small business medium rebalancing\",BM$14,1)))*IF($C63=\"Resi discount\",1+BM$10,1),BL63*BM$8*IF(AND($A63=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B63=\"Small business\",BM$11,IF($B63=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BM$12,IF($D63=\"Small business medium rebalancing\",BM$14,1)))*IF($C63=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BN62*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A63=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B63=\"Small business\",BN$11,IF($B63=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BN$12,IF($D63=\"Small business medium rebalancing\",BN$14,1)))*IF($C63=\"Resi discount\",1+BN$10,1),BM63*BN$8*IF(AND($A63=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B63=\"Small business\",BN$11,IF($B63=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BN$12,IF($D63=\"Small business medium rebalancing\",BN$14,1)))*IF($C63=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BO62*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A63=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B63=\"Small business\",BO$11,IF($B63=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BO$12,IF($D63=\"Small business medium rebalancing\",BO$14,1)))*IF($C63=\"Resi discount\",1+BO$10,1),BN63*BO$8*IF(AND($A63=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B63=\"Small business\",BO$11,IF($B63=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BO$12,IF($D63=\"Small business medium rebalancing\",BO$14,1)))*IF($C63=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BP62*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A63=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B63=\"Small business\",BP$11,IF($B63=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BP$12,IF($D63=\"Small business medium rebalancing\",BP$14,1)))*IF($C63=\"Resi discount\",1+BP$10,1),BO63*BP$8*IF(AND($A63=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B63=\"Small business\",BP$11,IF($B63=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BP$12,IF($D63=\"Small business medium rebalancing\",BP$14,1)))*IF($C63=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BQ62*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A63=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B63=\"Small business\",BQ$11,IF($B63=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BQ$12,IF($D63=\"Small business medium rebalancing\",BQ$14,1)))*IF($C63=\"Resi discount\",1+BQ$10,1),BP63*BQ$8*IF(AND($A63=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B63=\"Small business\",BQ$11,IF($B63=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BQ$12,IF($D63=\"Small business medium rebalancing\",BQ$14,1)))*IF($C63=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BR62*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A63=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B63=\"Small business\",BR$11,IF($B63=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BR$12,IF($D63=\"Small business medium rebalancing\",BR$14,1)))*IF($C63=\"Resi discount\",1+BR$10,1),BQ63*BR$8*IF(AND($A63=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B63=\"Small business\",BR$11,IF($B63=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BR$12,IF($D63=\"Small business medium rebalancing\",BR$14,1)))*IF($C63=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BS62*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A63=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B63=\"Small business\",BS$11,IF($B63=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BS$12,IF($D63=\"Small business medium rebalancing\",BS$14,1)))*IF($C63=\"Resi discount\",1+BS$10,1),BR63*BS$8*IF(AND($A63=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B63=\"Small business\",BS$11,IF($B63=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BS$12,IF($D63=\"Small business medium rebalancing\",BS$14,1)))*IF($C63=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BT62*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A63=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B63=\"Small business\",BT$11,IF($B63=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BT$12,IF($D63=\"Small business medium rebalancing\",BT$14,1)))*IF($C63=\"Resi discount\",1+BT$10,1),BS63*BT$8*IF(AND($A63=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B63=\"Small business\",BT$11,IF($B63=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BT$12,IF($D63=\"Small business medium rebalancing\",BT$14,1)))*IF($C63=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BU62*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A63=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B63=\"Small business\",BU$11,IF($B63=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BU$12,IF($D63=\"Small business medium rebalancing\",BU$14,1)))*IF($C63=\"Resi discount\",1+BU$10,1),BT63*BU$8*IF(AND($A63=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B63=\"Small business\",BU$11,IF($B63=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BU$12,IF($D63=\"Small business medium rebalancing\",BU$14,1)))*IF($C63=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BV62*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A63=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B63=\"Small business\",BV$11,IF($B63=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BV$12,IF($D63=\"Small business medium rebalancing\",BV$14,1)))*IF($C63=\"Resi discount\",1+BV$10,1),BU63*BV$8*IF(AND($A63=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B63=\"Small business\",BV$11,IF($B63=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BV$12,IF($D63=\"Small business medium rebalancing\",BV$14,1)))*IF($C63=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BW62*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A63=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B63=\"Small business\",BW$11,IF($B63=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BW$12,IF($D63=\"Small business medium rebalancing\",BW$14,1)))*IF($C63=\"Resi discount\",1+BW$10,1),BV63*BW$8*IF(AND($A63=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B63=\"Small business\",BW$11,IF($B63=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BW$12,IF($D63=\"Small business medium rebalancing\",BW$14,1)))*IF($C63=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BX62*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A63=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B63=\"Small business\",BX$11,IF($B63=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BX$12,IF($D63=\"Small business medium rebalancing\",BX$14,1)))*IF($C63=\"Resi discount\",1+BX$10,1),BW63*BX$8*IF(AND($A63=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B63=\"Small business\",BX$11,IF($B63=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BX$12,IF($D63=\"Small business medium rebalancing\",BX$14,1)))*IF($C63=\"Resi discount\",1+BX$10,1)))","v":5.2981620690044338},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BY62*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A63=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B63=\"Small business\",BY$11,IF($B63=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BY$12,IF($D63=\"Small business medium rebalancing\",BY$14,1)))*IF($C63=\"Resi discount\",1+BY$10,1),BX63*BY$8*IF(AND($A63=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B63=\"Small business\",BY$11,IF($B63=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BY$12,IF($D63=\"Small business medium rebalancing\",BY$14,1)))*IF($C63=\"Resi discount\",1+BY$10,1)))","v":5.4373192184329451},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),BZ62*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A63=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B63=\"Small business\",BZ$11,IF($B63=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BZ$12,IF($D63=\"Small business medium rebalancing\",BZ$14,1)))*IF($C63=\"Resi discount\",1+BZ$10,1),BY63*BZ$8*IF(AND($A63=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B63=\"Small business\",BZ$11,IF($B63=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",BZ$12,IF($D63=\"Small business medium rebalancing\",BZ$14,1)))*IF($C63=\"Resi discount\",1+BZ$10,1)))","v":5.5873883159921345},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CA62*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A63=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B63=\"Small business\",CA$11,IF($B63=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CA$12,IF($D63=\"Small business medium rebalancing\",CA$14,1)))*IF($C63=\"Resi discount\",1+CA$10,1),BZ63*CA$8*IF(AND($A63=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B63=\"Small business\",CA$11,IF($B63=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CA$12,IF($D63=\"Small business medium rebalancing\",CA$14,1)))*IF($C63=\"Resi discount\",1+CA$10,1)))","v":5.7511029248543508},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CB62*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A63=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B63=\"Small business\",CB$11,IF($B63=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CB$12,IF($D63=\"Small business medium rebalancing\",CB$14,1)))*IF($C63=\"Resi discount\",1+CB$10,1),CA63*CB$8*IF(AND($A63=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B63=\"Small business\",CB$11,IF($B63=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CB$12,IF($D63=\"Small business medium rebalancing\",CB$14,1)))*IF($C63=\"Resi discount\",1+CB$10,1)))","v":5.8719946628162134},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CC62*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A63=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B63=\"Small business\",CC$11,IF($B63=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CC$12,IF($D63=\"Small business medium rebalancing\",CC$14,1)))*IF($C63=\"Resi discount\",1+CC$10,1),CB63*CC$8*IF(AND($A63=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B63=\"Small business\",CC$11,IF($B63=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CC$12,IF($D63=\"Small business medium rebalancing\",CC$14,1)))*IF($C63=\"Resi discount\",1+CC$10,1)))","v":8.7534851574855868},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CD62*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A63=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B63=\"Small business\",CD$11,IF($B63=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CD$12,IF($D63=\"Small business medium rebalancing\",CD$14,1)))*IF($C63=\"Resi discount\",1+CD$10,1),CC63*CD$8*IF(AND($A63=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B63=\"Small business\",CD$11,IF($B63=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CD$12,IF($D63=\"Small business medium rebalancing\",CD$14,1)))*IF($C63=\"Resi discount\",1+CD$10,1)))","v":8.9833969695848666},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CE62*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A63=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B63=\"Small business\",CE$11,IF($B63=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CE$12,IF($D63=\"Small business medium rebalancing\",CE$14,1)))*IF($C63=\"Resi discount\",1+CE$10,1),CD63*CE$8*IF(AND($A63=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B63=\"Small business\",CE$11,IF($B63=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CE$12,IF($D63=\"Small business medium rebalancing\",CE$14,1)))*IF($C63=\"Resi discount\",1+CE$10,1)))","v":9.2313372177261357},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CF62*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A63=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B63=\"Small business\",CF$11,IF($B63=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CF$12,IF($D63=\"Small business medium rebalancing\",CF$14,1)))*IF($C63=\"Resi discount\",1+CF$10,1),CE63*CF$8*IF(AND($A63=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B63=\"Small business\",CF$11,IF($B63=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CF$12,IF($D63=\"Small business medium rebalancing\",CF$14,1)))*IF($C63=\"Resi discount\",1+CF$10,1)))","v":9.5018222236724057},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CG62*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A63=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B63=\"Small business\",CG$11,IF($B63=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CG$12,IF($D63=\"Small business medium rebalancing\",CG$14,1)))*IF($C63=\"Resi discount\",1+CG$10,1),CF63*CG$8*IF(AND($A63=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B63=\"Small business\",CG$11,IF($B63=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CG$12,IF($D63=\"Small business medium rebalancing\",CG$14,1)))*IF($C63=\"Resi discount\",1+CG$10,1)))","v":9.7015563994354821},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CH62*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A63=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B63=\"Small business\",CH$11,IF($B63=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CH$12,IF($D63=\"Small business medium rebalancing\",CH$14,1)))*IF($C63=\"Resi discount\",1+CH$10,1),CG63*CH$8*IF(AND($A63=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B63=\"Small business\",CH$11,IF($B63=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CH$12,IF($D63=\"Small business medium rebalancing\",CH$14,1)))*IF($C63=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CI62*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A63=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B63=\"Small business\",CI$11,IF($B63=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CI$12,IF($D63=\"Small business medium rebalancing\",CI$14,1)))*IF($C63=\"Resi discount\",1+CI$10,1),CH63*CI$8*IF(AND($A63=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B63=\"Small business\",CI$11,IF($B63=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CI$12,IF($D63=\"Small business medium rebalancing\",CI$14,1)))*IF($C63=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CJ62*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A63=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B63=\"Small business\",CJ$11,IF($B63=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CJ$12,IF($D63=\"Small business medium rebalancing\",CJ$14,1)))*IF($C63=\"Resi discount\",1+CJ$10,1),CI63*CJ$8*IF(AND($A63=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B63=\"Small business\",CJ$11,IF($B63=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CJ$12,IF($D63=\"Small business medium rebalancing\",CJ$14,1)))*IF($C63=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CK62*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A63=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B63=\"Small business\",CK$11,IF($B63=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CK$12,IF($D63=\"Small business medium rebalancing\",CK$14,1)))*IF($C63=\"Resi discount\",1+CK$10,1),CJ63*CK$8*IF(AND($A63=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B63=\"Small business\",CK$11,IF($B63=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CK$12,IF($D63=\"Small business medium rebalancing\",CK$14,1)))*IF($C63=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CL62*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A63=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B63=\"Small business\",CL$11,IF($B63=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CL$12,IF($D63=\"Small business medium rebalancing\",CL$14,1)))*IF($C63=\"Resi discount\",1+CL$10,1),CK63*CL$8*IF(AND($A63=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B63=\"Small business\",CL$11,IF($B63=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CL$12,IF($D63=\"Small business medium rebalancing\",CL$14,1)))*IF($C63=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CM62*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A63=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B63=\"Small business\",CM$11,IF($B63=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CM$12,IF($D63=\"Small business medium rebalancing\",CM$14,1)))*IF($C63=\"Resi discount\",1+CM$10,1),CL63*CM$8*IF(AND($A63=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B63=\"Small business\",CM$11,IF($B63=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CM$12,IF($D63=\"Small business medium rebalancing\",CM$14,1)))*IF($C63=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CN62*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A63=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B63=\"Small business\",CN$11,IF($B63=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CN$12,IF($D63=\"Small business medium rebalancing\",CN$14,1)))*IF($C63=\"Resi discount\",1+CN$10,1),CM63*CN$8*IF(AND($A63=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B63=\"Small business\",CN$11,IF($B63=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CN$12,IF($D63=\"Small business medium rebalancing\",CN$14,1)))*IF($C63=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CO62*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A63=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B63=\"Small business\",CO$11,IF($B63=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CO$12,IF($D63=\"Small business medium rebalancing\",CO$14,1)))*IF($C63=\"Resi discount\",1+CO$10,1),CN63*CO$8*IF(AND($A63=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B63=\"Small business\",CO$11,IF($B63=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CO$12,IF($D63=\"Small business medium rebalancing\",CO$14,1)))*IF($C63=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CP62*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A63=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B63=\"Small business\",CP$11,IF($B63=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CP$12,IF($D63=\"Small business medium rebalancing\",CP$14,1)))*IF($C63=\"Resi discount\",1+CP$10,1),CO63*CP$8*IF(AND($A63=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B63=\"Small business\",CP$11,IF($B63=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CP$12,IF($D63=\"Small business medium rebalancing\",CP$14,1)))*IF($C63=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E63=\"NAT56\",$E63=\"NAT75\")),CQ62*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E63,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A63=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B63=\"Small business\",CQ$11,IF($B63=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CQ$12,IF($D63=\"Small business medium rebalancing\",CQ$14,1)))*IF($C63=\"Resi discount\",1+CQ$10,1),CP63*CQ$8*IF(AND($A63=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B63=\"Small business\",CQ$11,IF($B63=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D63=\"Small business rebalancing\",CQ$12,IF($D63=\"Small business medium rebalancing\",CQ$14,1)))*IF($C63=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$52","v":"NAL84"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),F63*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A64=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B64=\"Small business\",F$11,IF($B64=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",F$12,IF($D64=\"Small business medium rebalancing\",F$14,1)))*IF($C64=\"Resi discount\",1+F$10,1),E64*F$8*IF(AND($A64=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B64=\"Small business\",F$11,IF($B64=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",F$12,IF($D64=\"Small business medium rebalancing\",F$14,1)))*IF($C64=\"Resi discount\",1+F$10,1)))","v":7832.4113637974469},{"$f":"IF(AND(G$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),G63*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A64=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B64=\"Small business\",G$11,IF($B64=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",G$12,IF($D64=\"Small business medium rebalancing\",G$14,1)))*IF($C64=\"Resi discount\",1+G$10,1),F64*G$8*IF(AND($A64=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B64=\"Small business\",G$11,IF($B64=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",G$12,IF($D64=\"Small business medium rebalancing\",G$14,1)))*IF($C64=\"Resi discount\",1+G$10,1)))","v":8038.1310122985615},{"$f":"IF(AND(H$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),H63*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A64=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B64=\"Small business\",H$11,IF($B64=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",H$12,IF($D64=\"Small business medium rebalancing\",H$14,1)))*IF($C64=\"Resi discount\",1+H$10,1),G64*H$8*IF(AND($A64=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B64=\"Small business\",H$11,IF($B64=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",H$12,IF($D64=\"Small business medium rebalancing\",H$14,1)))*IF($C64=\"Resi discount\",1+H$10,1)))","v":8259.9820787190893},{"$f":"IF(AND(I$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),I63*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A64=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B64=\"Small business\",I$11,IF($B64=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",I$12,IF($D64=\"Small business medium rebalancing\",I$14,1)))*IF($C64=\"Resi discount\",1+I$10,1),H64*I$8*IF(AND($A64=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B64=\"Small business\",I$11,IF($B64=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",I$12,IF($D64=\"Small business medium rebalancing\",I$14,1)))*IF($C64=\"Resi discount\",1+I$10,1)))","v":8502.0056608918094},{"$f":"IF(AND(J$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),J63*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A64=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B64=\"Small business\",J$11,IF($B64=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",J$12,IF($D64=\"Small business medium rebalancing\",J$14,1)))*IF($C64=\"Resi discount\",1+J$10,1),I64*J$8*IF(AND($A64=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B64=\"Small business\",J$11,IF($B64=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",J$12,IF($D64=\"Small business medium rebalancing\",J$14,1)))*IF($C64=\"Resi discount\",1+J$10,1)))","v":8680.7230745664801},{"$f":"IF(AND(K$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),K63*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A64=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B64=\"Small business\",K$11,IF($B64=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",K$12,IF($D64=\"Small business medium rebalancing\",K$14,1)))*IF($C64=\"Resi discount\",1+K$10,1),J64*K$8*IF(AND($A64=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B64=\"Small business\",K$11,IF($B64=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",K$12,IF($D64=\"Small business medium rebalancing\",K$14,1)))*IF($C64=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),L63*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A64=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B64=\"Small business\",L$11,IF($B64=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",L$12,IF($D64=\"Small business medium rebalancing\",L$14,1)))*IF($C64=\"Resi discount\",1+L$10,1),K64*L$8*IF(AND($A64=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B64=\"Small business\",L$11,IF($B64=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",L$12,IF($D64=\"Small business medium rebalancing\",L$14,1)))*IF($C64=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),M63*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A64=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B64=\"Small business\",M$11,IF($B64=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",M$12,IF($D64=\"Small business medium rebalancing\",M$14,1)))*IF($C64=\"Resi discount\",1+M$10,1),L64*M$8*IF(AND($A64=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B64=\"Small business\",M$11,IF($B64=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",M$12,IF($D64=\"Small business medium rebalancing\",M$14,1)))*IF($C64=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),N63*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A64=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B64=\"Small business\",N$11,IF($B64=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",N$12,IF($D64=\"Small business medium rebalancing\",N$14,1)))*IF($C64=\"Resi discount\",1+N$10,1),M64*N$8*IF(AND($A64=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B64=\"Small business\",N$11,IF($B64=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",N$12,IF($D64=\"Small business medium rebalancing\",N$14,1)))*IF($C64=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),O63*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A64=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B64=\"Small business\",O$11,IF($B64=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",O$12,IF($D64=\"Small business medium rebalancing\",O$14,1)))*IF($C64=\"Resi discount\",1+O$10,1),N64*O$8*IF(AND($A64=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B64=\"Small business\",O$11,IF($B64=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",O$12,IF($D64=\"Small business medium rebalancing\",O$14,1)))*IF($C64=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),P63*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A64=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B64=\"Small business\",P$11,IF($B64=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",P$12,IF($D64=\"Small business medium rebalancing\",P$14,1)))*IF($C64=\"Resi discount\",1+P$10,1),O64*P$8*IF(AND($A64=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B64=\"Small business\",P$11,IF($B64=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",P$12,IF($D64=\"Small business medium rebalancing\",P$14,1)))*IF($C64=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),Q63*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A64=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B64=\"Small business\",Q$11,IF($B64=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",Q$12,IF($D64=\"Small business medium rebalancing\",Q$14,1)))*IF($C64=\"Resi discount\",1+Q$10,1),P64*Q$8*IF(AND($A64=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B64=\"Small business\",Q$11,IF($B64=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",Q$12,IF($D64=\"Small business medium rebalancing\",Q$14,1)))*IF($C64=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),R63*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A64=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B64=\"Small business\",R$11,IF($B64=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",R$12,IF($D64=\"Small business medium rebalancing\",R$14,1)))*IF($C64=\"Resi discount\",1+R$10,1),Q64*R$8*IF(AND($A64=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B64=\"Small business\",R$11,IF($B64=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",R$12,IF($D64=\"Small business medium rebalancing\",R$14,1)))*IF($C64=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),S63*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A64=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B64=\"Small business\",S$11,IF($B64=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",S$12,IF($D64=\"Small business medium rebalancing\",S$14,1)))*IF($C64=\"Resi discount\",1+S$10,1),R64*S$8*IF(AND($A64=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B64=\"Small business\",S$11,IF($B64=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",S$12,IF($D64=\"Small business medium rebalancing\",S$14,1)))*IF($C64=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),T63*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A64=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B64=\"Small business\",T$11,IF($B64=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",T$12,IF($D64=\"Small business medium rebalancing\",T$14,1)))*IF($C64=\"Resi discount\",1+T$10,1),S64*T$8*IF(AND($A64=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B64=\"Small business\",T$11,IF($B64=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",T$12,IF($D64=\"Small business medium rebalancing\",T$14,1)))*IF($C64=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),U63*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A64=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B64=\"Small business\",U$11,IF($B64=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",U$12,IF($D64=\"Small business medium rebalancing\",U$14,1)))*IF($C64=\"Resi discount\",1+U$10,1),T64*U$8*IF(AND($A64=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B64=\"Small business\",U$11,IF($B64=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",U$12,IF($D64=\"Small business medium rebalancing\",U$14,1)))*IF($C64=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),V63*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A64=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B64=\"Small business\",V$11,IF($B64=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",V$12,IF($D64=\"Small business medium rebalancing\",V$14,1)))*IF($C64=\"Resi discount\",1+V$10,1),U64*V$8*IF(AND($A64=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B64=\"Small business\",V$11,IF($B64=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",V$12,IF($D64=\"Small business medium rebalancing\",V$14,1)))*IF($C64=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),W63*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A64=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B64=\"Small business\",W$11,IF($B64=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",W$12,IF($D64=\"Small business medium rebalancing\",W$14,1)))*IF($C64=\"Resi discount\",1+W$10,1),V64*W$8*IF(AND($A64=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B64=\"Small business\",W$11,IF($B64=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",W$12,IF($D64=\"Small business medium rebalancing\",W$14,1)))*IF($C64=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),X63*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A64=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B64=\"Small business\",X$11,IF($B64=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",X$12,IF($D64=\"Small business medium rebalancing\",X$14,1)))*IF($C64=\"Resi discount\",1+X$10,1),W64*X$8*IF(AND($A64=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B64=\"Small business\",X$11,IF($B64=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",X$12,IF($D64=\"Small business medium rebalancing\",X$14,1)))*IF($C64=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),Y63*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A64=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B64=\"Small business\",Y$11,IF($B64=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",Y$12,IF($D64=\"Small business medium rebalancing\",Y$14,1)))*IF($C64=\"Resi discount\",1+Y$10,1),X64*Y$8*IF(AND($A64=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B64=\"Small business\",Y$11,IF($B64=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",Y$12,IF($D64=\"Small business medium rebalancing\",Y$14,1)))*IF($C64=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),Z63*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A64=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B64=\"Small business\",Z$11,IF($B64=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",Z$12,IF($D64=\"Small business medium rebalancing\",Z$14,1)))*IF($C64=\"Resi discount\",1+Z$10,1),Y64*Z$8*IF(AND($A64=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B64=\"Small business\",Z$11,IF($B64=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",Z$12,IF($D64=\"Small business medium rebalancing\",Z$14,1)))*IF($C64=\"Resi discount\",1+Z$10,1)))","v":0.73265751264054424},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AA63*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A64=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B64=\"Small business\",AA$11,IF($B64=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AA$12,IF($D64=\"Small business medium rebalancing\",AA$14,1)))*IF($C64=\"Resi discount\",1+AA$10,1),Z64*AA$8*IF(AND($A64=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B64=\"Small business\",AA$11,IF($B64=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AA$12,IF($D64=\"Small business medium rebalancing\",AA$14,1)))*IF($C64=\"Resi discount\",1+AA$10,1)))","v":0.75190088980390068},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AB63*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A64=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B64=\"Small business\",AB$11,IF($B64=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AB$12,IF($D64=\"Small business medium rebalancing\",AB$14,1)))*IF($C64=\"Resi discount\",1+AB$10,1),AA64*AB$8*IF(AND($A64=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B64=\"Small business\",AB$11,IF($B64=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AB$12,IF($D64=\"Small business medium rebalancing\",AB$14,1)))*IF($C64=\"Resi discount\",1+AB$10,1)))","v":0.77265322812611958},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AC63*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A64=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B64=\"Small business\",AC$11,IF($B64=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AC$12,IF($D64=\"Small business medium rebalancing\",AC$14,1)))*IF($C64=\"Resi discount\",1+AC$10,1),AB64*AC$8*IF(AND($A64=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B64=\"Small business\",AC$11,IF($B64=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AC$12,IF($D64=\"Small business medium rebalancing\",AC$14,1)))*IF($C64=\"Resi discount\",1+AC$10,1)))","v":0.79529253899462427},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AD63*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A64=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B64=\"Small business\",AD$11,IF($B64=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AD$12,IF($D64=\"Small business medium rebalancing\",AD$14,1)))*IF($C64=\"Resi discount\",1+AD$10,1),AC64*AD$8*IF(AND($A64=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B64=\"Small business\",AD$11,IF($B64=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AD$12,IF($D64=\"Small business medium rebalancing\",AD$14,1)))*IF($C64=\"Resi discount\",1+AD$10,1)))","v":0.81201007969654049},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AE63*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A64=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B64=\"Small business\",AE$11,IF($B64=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AE$12,IF($D64=\"Small business medium rebalancing\",AE$14,1)))*IF($C64=\"Resi discount\",1+AE$10,1),AD64*AE$8*IF(AND($A64=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B64=\"Small business\",AE$11,IF($B64=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AE$12,IF($D64=\"Small business medium rebalancing\",AE$14,1)))*IF($C64=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AF63*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A64=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B64=\"Small business\",AF$11,IF($B64=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AF$12,IF($D64=\"Small business medium rebalancing\",AF$14,1)))*IF($C64=\"Resi discount\",1+AF$10,1),AE64*AF$8*IF(AND($A64=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B64=\"Small business\",AF$11,IF($B64=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AF$12,IF($D64=\"Small business medium rebalancing\",AF$14,1)))*IF($C64=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AG63*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A64=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B64=\"Small business\",AG$11,IF($B64=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AG$12,IF($D64=\"Small business medium rebalancing\",AG$14,1)))*IF($C64=\"Resi discount\",1+AG$10,1),AF64*AG$8*IF(AND($A64=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B64=\"Small business\",AG$11,IF($B64=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AG$12,IF($D64=\"Small business medium rebalancing\",AG$14,1)))*IF($C64=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AH63*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A64=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B64=\"Small business\",AH$11,IF($B64=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AH$12,IF($D64=\"Small business medium rebalancing\",AH$14,1)))*IF($C64=\"Resi discount\",1+AH$10,1),AG64*AH$8*IF(AND($A64=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B64=\"Small business\",AH$11,IF($B64=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AH$12,IF($D64=\"Small business medium rebalancing\",AH$14,1)))*IF($C64=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AI63*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A64=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B64=\"Small business\",AI$11,IF($B64=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AI$12,IF($D64=\"Small business medium rebalancing\",AI$14,1)))*IF($C64=\"Resi discount\",1+AI$10,1),AH64*AI$8*IF(AND($A64=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B64=\"Small business\",AI$11,IF($B64=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AI$12,IF($D64=\"Small business medium rebalancing\",AI$14,1)))*IF($C64=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AJ63*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A64=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B64=\"Small business\",AJ$11,IF($B64=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AJ$12,IF($D64=\"Small business medium rebalancing\",AJ$14,1)))*IF($C64=\"Resi discount\",1+AJ$10,1),AI64*AJ$8*IF(AND($A64=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B64=\"Small business\",AJ$11,IF($B64=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AJ$12,IF($D64=\"Small business medium rebalancing\",AJ$14,1)))*IF($C64=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AK63*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A64=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B64=\"Small business\",AK$11,IF($B64=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AK$12,IF($D64=\"Small business medium rebalancing\",AK$14,1)))*IF($C64=\"Resi discount\",1+AK$10,1),AJ64*AK$8*IF(AND($A64=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B64=\"Small business\",AK$11,IF($B64=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AK$12,IF($D64=\"Small business medium rebalancing\",AK$14,1)))*IF($C64=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AL63*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A64=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B64=\"Small business\",AL$11,IF($B64=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AL$12,IF($D64=\"Small business medium rebalancing\",AL$14,1)))*IF($C64=\"Resi discount\",1+AL$10,1),AK64*AL$8*IF(AND($A64=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B64=\"Small business\",AL$11,IF($B64=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AL$12,IF($D64=\"Small business medium rebalancing\",AL$14,1)))*IF($C64=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AM63*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A64=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B64=\"Small business\",AM$11,IF($B64=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AM$12,IF($D64=\"Small business medium rebalancing\",AM$14,1)))*IF($C64=\"Resi discount\",1+AM$10,1),AL64*AM$8*IF(AND($A64=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B64=\"Small business\",AM$11,IF($B64=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AM$12,IF($D64=\"Small business medium rebalancing\",AM$14,1)))*IF($C64=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AN63*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A64=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B64=\"Small business\",AN$11,IF($B64=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AN$12,IF($D64=\"Small business medium rebalancing\",AN$14,1)))*IF($C64=\"Resi discount\",1+AN$10,1),AM64*AN$8*IF(AND($A64=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B64=\"Small business\",AN$11,IF($B64=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AN$12,IF($D64=\"Small business medium rebalancing\",AN$14,1)))*IF($C64=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AO63*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A64=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B64=\"Small business\",AO$11,IF($B64=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AO$12,IF($D64=\"Small business medium rebalancing\",AO$14,1)))*IF($C64=\"Resi discount\",1+AO$10,1),AN64*AO$8*IF(AND($A64=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B64=\"Small business\",AO$11,IF($B64=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AO$12,IF($D64=\"Small business medium rebalancing\",AO$14,1)))*IF($C64=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AP63*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A64=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B64=\"Small business\",AP$11,IF($B64=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AP$12,IF($D64=\"Small business medium rebalancing\",AP$14,1)))*IF($C64=\"Resi discount\",1+AP$10,1),AO64*AP$8*IF(AND($A64=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B64=\"Small business\",AP$11,IF($B64=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AP$12,IF($D64=\"Small business medium rebalancing\",AP$14,1)))*IF($C64=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AQ63*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A64=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B64=\"Small business\",AQ$11,IF($B64=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AQ$12,IF($D64=\"Small business medium rebalancing\",AQ$14,1)))*IF($C64=\"Resi discount\",1+AQ$10,1),AP64*AQ$8*IF(AND($A64=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B64=\"Small business\",AQ$11,IF($B64=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AQ$12,IF($D64=\"Small business medium rebalancing\",AQ$14,1)))*IF($C64=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AR63*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A64=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B64=\"Small business\",AR$11,IF($B64=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AR$12,IF($D64=\"Small business medium rebalancing\",AR$14,1)))*IF($C64=\"Resi discount\",1+AR$10,1),AQ64*AR$8*IF(AND($A64=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B64=\"Small business\",AR$11,IF($B64=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AR$12,IF($D64=\"Small business medium rebalancing\",AR$14,1)))*IF($C64=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AS63*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A64=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B64=\"Small business\",AS$11,IF($B64=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AS$12,IF($D64=\"Small business medium rebalancing\",AS$14,1)))*IF($C64=\"Resi discount\",1+AS$10,1),AR64*AS$8*IF(AND($A64=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B64=\"Small business\",AS$11,IF($B64=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AS$12,IF($D64=\"Small business medium rebalancing\",AS$14,1)))*IF($C64=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AT63*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A64=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B64=\"Small business\",AT$11,IF($B64=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AT$12,IF($D64=\"Small business medium rebalancing\",AT$14,1)))*IF($C64=\"Resi discount\",1+AT$10,1),AS64*AT$8*IF(AND($A64=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B64=\"Small business\",AT$11,IF($B64=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AT$12,IF($D64=\"Small business medium rebalancing\",AT$14,1)))*IF($C64=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AU63*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A64=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B64=\"Small business\",AU$11,IF($B64=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AU$12,IF($D64=\"Small business medium rebalancing\",AU$14,1)))*IF($C64=\"Resi discount\",1+AU$10,1),AT64*AU$8*IF(AND($A64=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B64=\"Small business\",AU$11,IF($B64=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AU$12,IF($D64=\"Small business medium rebalancing\",AU$14,1)))*IF($C64=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AV63*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A64=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B64=\"Small business\",AV$11,IF($B64=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AV$12,IF($D64=\"Small business medium rebalancing\",AV$14,1)))*IF($C64=\"Resi discount\",1+AV$10,1),AU64*AV$8*IF(AND($A64=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B64=\"Small business\",AV$11,IF($B64=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AV$12,IF($D64=\"Small business medium rebalancing\",AV$14,1)))*IF($C64=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AW63*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A64=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B64=\"Small business\",AW$11,IF($B64=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AW$12,IF($D64=\"Small business medium rebalancing\",AW$14,1)))*IF($C64=\"Resi discount\",1+AW$10,1),AV64*AW$8*IF(AND($A64=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B64=\"Small business\",AW$11,IF($B64=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AW$12,IF($D64=\"Small business medium rebalancing\",AW$14,1)))*IF($C64=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AX63*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A64=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B64=\"Small business\",AX$11,IF($B64=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AX$12,IF($D64=\"Small business medium rebalancing\",AX$14,1)))*IF($C64=\"Resi discount\",1+AX$10,1),AW64*AX$8*IF(AND($A64=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B64=\"Small business\",AX$11,IF($B64=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AX$12,IF($D64=\"Small business medium rebalancing\",AX$14,1)))*IF($C64=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AY63*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A64=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B64=\"Small business\",AY$11,IF($B64=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AY$12,IF($D64=\"Small business medium rebalancing\",AY$14,1)))*IF($C64=\"Resi discount\",1+AY$10,1),AX64*AY$8*IF(AND($A64=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B64=\"Small business\",AY$11,IF($B64=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AY$12,IF($D64=\"Small business medium rebalancing\",AY$14,1)))*IF($C64=\"Resi discount\",1+AY$10,1)))","v":0.29639326647731107},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),AZ63*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A64=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B64=\"Small business\",AZ$11,IF($B64=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AZ$12,IF($D64=\"Small business medium rebalancing\",AZ$14,1)))*IF($C64=\"Resi discount\",1+AZ$10,1),AY64*AZ$8*IF(AND($A64=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B64=\"Small business\",AZ$11,IF($B64=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",AZ$12,IF($D64=\"Small business medium rebalancing\",AZ$14,1)))*IF($C64=\"Resi discount\",1+AZ$10,1)))","v":0.30417808723885076},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BA63*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A64=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B64=\"Small business\",BA$11,IF($B64=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BA$12,IF($D64=\"Small business medium rebalancing\",BA$14,1)))*IF($C64=\"Resi discount\",1+BA$10,1),AZ64*BA$8*IF(AND($A64=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B64=\"Small business\",BA$11,IF($B64=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BA$12,IF($D64=\"Small business medium rebalancing\",BA$14,1)))*IF($C64=\"Resi discount\",1+BA$10,1)))","v":0.31257335137829384},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BB63*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A64=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B64=\"Small business\",BB$11,IF($B64=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BB$12,IF($D64=\"Small business medium rebalancing\",BB$14,1)))*IF($C64=\"Resi discount\",1+BB$10,1),BA64*BB$8*IF(AND($A64=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B64=\"Small business\",BB$11,IF($B64=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BB$12,IF($D64=\"Small business medium rebalancing\",BB$14,1)))*IF($C64=\"Resi discount\",1+BB$10,1)))","v":0.32173198168418893},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BC63*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A64=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B64=\"Small business\",BC$11,IF($B64=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BC$12,IF($D64=\"Small business medium rebalancing\",BC$14,1)))*IF($C64=\"Resi discount\",1+BC$10,1),BB64*BC$8*IF(AND($A64=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B64=\"Small business\",BC$11,IF($B64=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BC$12,IF($D64=\"Small business medium rebalancing\",BC$14,1)))*IF($C64=\"Resi discount\",1+BC$10,1)))","v":0.32849498678632777},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BD63*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A64=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B64=\"Small business\",BD$11,IF($B64=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BD$12,IF($D64=\"Small business medium rebalancing\",BD$14,1)))*IF($C64=\"Resi discount\",1+BD$10,1),BC64*BD$8*IF(AND($A64=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B64=\"Small business\",BD$11,IF($B64=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BD$12,IF($D64=\"Small business medium rebalancing\",BD$14,1)))*IF($C64=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BE63*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A64=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B64=\"Small business\",BE$11,IF($B64=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BE$12,IF($D64=\"Small business medium rebalancing\",BE$14,1)))*IF($C64=\"Resi discount\",1+BE$10,1),BD64*BE$8*IF(AND($A64=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B64=\"Small business\",BE$11,IF($B64=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BE$12,IF($D64=\"Small business medium rebalancing\",BE$14,1)))*IF($C64=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BF63*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A64=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B64=\"Small business\",BF$11,IF($B64=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BF$12,IF($D64=\"Small business medium rebalancing\",BF$14,1)))*IF($C64=\"Resi discount\",1+BF$10,1),BE64*BF$8*IF(AND($A64=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B64=\"Small business\",BF$11,IF($B64=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BF$12,IF($D64=\"Small business medium rebalancing\",BF$14,1)))*IF($C64=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BG63*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A64=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B64=\"Small business\",BG$11,IF($B64=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BG$12,IF($D64=\"Small business medium rebalancing\",BG$14,1)))*IF($C64=\"Resi discount\",1+BG$10,1),BF64*BG$8*IF(AND($A64=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B64=\"Small business\",BG$11,IF($B64=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BG$12,IF($D64=\"Small business medium rebalancing\",BG$14,1)))*IF($C64=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BH63*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A64=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B64=\"Small business\",BH$11,IF($B64=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BH$12,IF($D64=\"Small business medium rebalancing\",BH$14,1)))*IF($C64=\"Resi discount\",1+BH$10,1),BG64*BH$8*IF(AND($A64=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B64=\"Small business\",BH$11,IF($B64=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BH$12,IF($D64=\"Small business medium rebalancing\",BH$14,1)))*IF($C64=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BI63*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A64=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B64=\"Small business\",BI$11,IF($B64=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BI$12,IF($D64=\"Small business medium rebalancing\",BI$14,1)))*IF($C64=\"Resi discount\",1+BI$10,1),BH64*BI$8*IF(AND($A64=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B64=\"Small business\",BI$11,IF($B64=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BI$12,IF($D64=\"Small business medium rebalancing\",BI$14,1)))*IF($C64=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BJ63*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A64=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B64=\"Small business\",BJ$11,IF($B64=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BJ$12,IF($D64=\"Small business medium rebalancing\",BJ$14,1)))*IF($C64=\"Resi discount\",1+BJ$10,1),BI64*BJ$8*IF(AND($A64=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B64=\"Small business\",BJ$11,IF($B64=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BJ$12,IF($D64=\"Small business medium rebalancing\",BJ$14,1)))*IF($C64=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BK63*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A64=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B64=\"Small business\",BK$11,IF($B64=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BK$12,IF($D64=\"Small business medium rebalancing\",BK$14,1)))*IF($C64=\"Resi discount\",1+BK$10,1),BJ64*BK$8*IF(AND($A64=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B64=\"Small business\",BK$11,IF($B64=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BK$12,IF($D64=\"Small business medium rebalancing\",BK$14,1)))*IF($C64=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BL63*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A64=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B64=\"Small business\",BL$11,IF($B64=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BL$12,IF($D64=\"Small business medium rebalancing\",BL$14,1)))*IF($C64=\"Resi discount\",1+BL$10,1),BK64*BL$8*IF(AND($A64=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B64=\"Small business\",BL$11,IF($B64=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BL$12,IF($D64=\"Small business medium rebalancing\",BL$14,1)))*IF($C64=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BM63*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A64=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B64=\"Small business\",BM$11,IF($B64=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BM$12,IF($D64=\"Small business medium rebalancing\",BM$14,1)))*IF($C64=\"Resi discount\",1+BM$10,1),BL64*BM$8*IF(AND($A64=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B64=\"Small business\",BM$11,IF($B64=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BM$12,IF($D64=\"Small business medium rebalancing\",BM$14,1)))*IF($C64=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BN63*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A64=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B64=\"Small business\",BN$11,IF($B64=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BN$12,IF($D64=\"Small business medium rebalancing\",BN$14,1)))*IF($C64=\"Resi discount\",1+BN$10,1),BM64*BN$8*IF(AND($A64=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B64=\"Small business\",BN$11,IF($B64=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BN$12,IF($D64=\"Small business medium rebalancing\",BN$14,1)))*IF($C64=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BO63*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A64=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B64=\"Small business\",BO$11,IF($B64=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BO$12,IF($D64=\"Small business medium rebalancing\",BO$14,1)))*IF($C64=\"Resi discount\",1+BO$10,1),BN64*BO$8*IF(AND($A64=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B64=\"Small business\",BO$11,IF($B64=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BO$12,IF($D64=\"Small business medium rebalancing\",BO$14,1)))*IF($C64=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BP63*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A64=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B64=\"Small business\",BP$11,IF($B64=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BP$12,IF($D64=\"Small business medium rebalancing\",BP$14,1)))*IF($C64=\"Resi discount\",1+BP$10,1),BO64*BP$8*IF(AND($A64=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B64=\"Small business\",BP$11,IF($B64=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BP$12,IF($D64=\"Small business medium rebalancing\",BP$14,1)))*IF($C64=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BQ63*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A64=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B64=\"Small business\",BQ$11,IF($B64=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BQ$12,IF($D64=\"Small business medium rebalancing\",BQ$14,1)))*IF($C64=\"Resi discount\",1+BQ$10,1),BP64*BQ$8*IF(AND($A64=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B64=\"Small business\",BQ$11,IF($B64=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BQ$12,IF($D64=\"Small business medium rebalancing\",BQ$14,1)))*IF($C64=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BR63*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A64=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B64=\"Small business\",BR$11,IF($B64=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BR$12,IF($D64=\"Small business medium rebalancing\",BR$14,1)))*IF($C64=\"Resi discount\",1+BR$10,1),BQ64*BR$8*IF(AND($A64=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B64=\"Small business\",BR$11,IF($B64=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BR$12,IF($D64=\"Small business medium rebalancing\",BR$14,1)))*IF($C64=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BS63*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A64=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B64=\"Small business\",BS$11,IF($B64=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BS$12,IF($D64=\"Small business medium rebalancing\",BS$14,1)))*IF($C64=\"Resi discount\",1+BS$10,1),BR64*BS$8*IF(AND($A64=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B64=\"Small business\",BS$11,IF($B64=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BS$12,IF($D64=\"Small business medium rebalancing\",BS$14,1)))*IF($C64=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BT63*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A64=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B64=\"Small business\",BT$11,IF($B64=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BT$12,IF($D64=\"Small business medium rebalancing\",BT$14,1)))*IF($C64=\"Resi discount\",1+BT$10,1),BS64*BT$8*IF(AND($A64=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B64=\"Small business\",BT$11,IF($B64=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BT$12,IF($D64=\"Small business medium rebalancing\",BT$14,1)))*IF($C64=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BU63*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A64=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B64=\"Small business\",BU$11,IF($B64=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BU$12,IF($D64=\"Small business medium rebalancing\",BU$14,1)))*IF($C64=\"Resi discount\",1+BU$10,1),BT64*BU$8*IF(AND($A64=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B64=\"Small business\",BU$11,IF($B64=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BU$12,IF($D64=\"Small business medium rebalancing\",BU$14,1)))*IF($C64=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BV63*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A64=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B64=\"Small business\",BV$11,IF($B64=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BV$12,IF($D64=\"Small business medium rebalancing\",BV$14,1)))*IF($C64=\"Resi discount\",1+BV$10,1),BU64*BV$8*IF(AND($A64=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B64=\"Small business\",BV$11,IF($B64=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BV$12,IF($D64=\"Small business medium rebalancing\",BV$14,1)))*IF($C64=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BW63*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A64=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B64=\"Small business\",BW$11,IF($B64=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BW$12,IF($D64=\"Small business medium rebalancing\",BW$14,1)))*IF($C64=\"Resi discount\",1+BW$10,1),BV64*BW$8*IF(AND($A64=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B64=\"Small business\",BW$11,IF($B64=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BW$12,IF($D64=\"Small business medium rebalancing\",BW$14,1)))*IF($C64=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BX63*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A64=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B64=\"Small business\",BX$11,IF($B64=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BX$12,IF($D64=\"Small business medium rebalancing\",BX$14,1)))*IF($C64=\"Resi discount\",1+BX$10,1),BW64*BX$8*IF(AND($A64=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B64=\"Small business\",BX$11,IF($B64=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BX$12,IF($D64=\"Small business medium rebalancing\",BX$14,1)))*IF($C64=\"Resi discount\",1+BX$10,1)))","v":49.713166091322968},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BY63*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A64=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B64=\"Small business\",BY$11,IF($B64=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BY$12,IF($D64=\"Small business medium rebalancing\",BY$14,1)))*IF($C64=\"Resi discount\",1+BY$10,1),BX64*BY$8*IF(AND($A64=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B64=\"Small business\",BY$11,IF($B64=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BY$12,IF($D64=\"Small business medium rebalancing\",BY$14,1)))*IF($C64=\"Resi discount\",1+BY$10,1)))","v":51.018891056364396},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),BZ63*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A64=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B64=\"Small business\",BZ$11,IF($B64=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BZ$12,IF($D64=\"Small business medium rebalancing\",BZ$14,1)))*IF($C64=\"Resi discount\",1+BZ$10,1),BY64*BZ$8*IF(AND($A64=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B64=\"Small business\",BZ$11,IF($B64=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",BZ$12,IF($D64=\"Small business medium rebalancing\",BZ$14,1)))*IF($C64=\"Resi discount\",1+BZ$10,1)))","v":52.427003883976859},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CA63*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A64=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B64=\"Small business\",CA$11,IF($B64=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CA$12,IF($D64=\"Small business medium rebalancing\",CA$14,1)))*IF($C64=\"Resi discount\",1+CA$10,1),BZ64*CA$8*IF(AND($A64=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B64=\"Small business\",CA$11,IF($B64=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CA$12,IF($D64=\"Small business medium rebalancing\",CA$14,1)))*IF($C64=\"Resi discount\",1+CA$10,1)))","v":53.963153861259961},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CB63*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A64=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B64=\"Small business\",CB$11,IF($B64=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CB$12,IF($D64=\"Small business medium rebalancing\",CB$14,1)))*IF($C64=\"Resi discount\",1+CB$10,1),CA64*CB$8*IF(AND($A64=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B64=\"Small business\",CB$11,IF($B64=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CB$12,IF($D64=\"Small business medium rebalancing\",CB$14,1)))*IF($C64=\"Resi discount\",1+CB$10,1)))","v":55.097492707465939},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CC63*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A64=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B64=\"Small business\",CC$11,IF($B64=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CC$12,IF($D64=\"Small business medium rebalancing\",CC$14,1)))*IF($C64=\"Resi discount\",1+CC$10,1),CB64*CC$8*IF(AND($A64=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B64=\"Small business\",CC$11,IF($B64=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CC$12,IF($D64=\"Small business medium rebalancing\",CC$14,1)))*IF($C64=\"Resi discount\",1+CC$10,1)))","v":81.474711721502715},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CD63*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A64=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B64=\"Small business\",CD$11,IF($B64=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CD$12,IF($D64=\"Small business medium rebalancing\",CD$14,1)))*IF($C64=\"Resi discount\",1+CD$10,1),CC64*CD$8*IF(AND($A64=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B64=\"Small business\",CD$11,IF($B64=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CD$12,IF($D64=\"Small business medium rebalancing\",CD$14,1)))*IF($C64=\"Resi discount\",1+CD$10,1)))","v":83.614659213861032},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CE63*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A64=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B64=\"Small business\",CE$11,IF($B64=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CE$12,IF($D64=\"Small business medium rebalancing\",CE$14,1)))*IF($C64=\"Resi discount\",1+CE$10,1),CD64*CE$8*IF(AND($A64=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B64=\"Small business\",CE$11,IF($B64=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CE$12,IF($D64=\"Small business medium rebalancing\",CE$14,1)))*IF($C64=\"Resi discount\",1+CE$10,1)))","v":85.922409770128667},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CF63*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A64=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B64=\"Small business\",CF$11,IF($B64=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CF$12,IF($D64=\"Small business medium rebalancing\",CF$14,1)))*IF($C64=\"Resi discount\",1+CF$10,1),CE64*CF$8*IF(AND($A64=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B64=\"Small business\",CF$11,IF($B64=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CF$12,IF($D64=\"Small business medium rebalancing\",CF$14,1)))*IF($C64=\"Resi discount\",1+CF$10,1)))","v":88.439999905712057},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CG63*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A64=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B64=\"Small business\",CG$11,IF($B64=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CG$12,IF($D64=\"Small business medium rebalancing\",CG$14,1)))*IF($C64=\"Resi discount\",1+CG$10,1),CF64*CG$8*IF(AND($A64=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B64=\"Small business\",CG$11,IF($B64=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CG$12,IF($D64=\"Small business medium rebalancing\",CG$14,1)))*IF($C64=\"Resi discount\",1+CG$10,1)))","v":90.299063364260618},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CH63*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A64=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B64=\"Small business\",CH$11,IF($B64=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CH$12,IF($D64=\"Small business medium rebalancing\",CH$14,1)))*IF($C64=\"Resi discount\",1+CH$10,1),CG64*CH$8*IF(AND($A64=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B64=\"Small business\",CH$11,IF($B64=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CH$12,IF($D64=\"Small business medium rebalancing\",CH$14,1)))*IF($C64=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CI63*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A64=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B64=\"Small business\",CI$11,IF($B64=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CI$12,IF($D64=\"Small business medium rebalancing\",CI$14,1)))*IF($C64=\"Resi discount\",1+CI$10,1),CH64*CI$8*IF(AND($A64=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B64=\"Small business\",CI$11,IF($B64=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CI$12,IF($D64=\"Small business medium rebalancing\",CI$14,1)))*IF($C64=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CJ63*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A64=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B64=\"Small business\",CJ$11,IF($B64=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CJ$12,IF($D64=\"Small business medium rebalancing\",CJ$14,1)))*IF($C64=\"Resi discount\",1+CJ$10,1),CI64*CJ$8*IF(AND($A64=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B64=\"Small business\",CJ$11,IF($B64=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CJ$12,IF($D64=\"Small business medium rebalancing\",CJ$14,1)))*IF($C64=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CK63*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A64=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B64=\"Small business\",CK$11,IF($B64=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CK$12,IF($D64=\"Small business medium rebalancing\",CK$14,1)))*IF($C64=\"Resi discount\",1+CK$10,1),CJ64*CK$8*IF(AND($A64=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B64=\"Small business\",CK$11,IF($B64=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CK$12,IF($D64=\"Small business medium rebalancing\",CK$14,1)))*IF($C64=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CL63*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A64=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B64=\"Small business\",CL$11,IF($B64=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CL$12,IF($D64=\"Small business medium rebalancing\",CL$14,1)))*IF($C64=\"Resi discount\",1+CL$10,1),CK64*CL$8*IF(AND($A64=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B64=\"Small business\",CL$11,IF($B64=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CL$12,IF($D64=\"Small business medium rebalancing\",CL$14,1)))*IF($C64=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CM63*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A64=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B64=\"Small business\",CM$11,IF($B64=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CM$12,IF($D64=\"Small business medium rebalancing\",CM$14,1)))*IF($C64=\"Resi discount\",1+CM$10,1),CL64*CM$8*IF(AND($A64=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B64=\"Small business\",CM$11,IF($B64=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CM$12,IF($D64=\"Small business medium rebalancing\",CM$14,1)))*IF($C64=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CN63*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A64=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B64=\"Small business\",CN$11,IF($B64=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CN$12,IF($D64=\"Small business medium rebalancing\",CN$14,1)))*IF($C64=\"Resi discount\",1+CN$10,1),CM64*CN$8*IF(AND($A64=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B64=\"Small business\",CN$11,IF($B64=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CN$12,IF($D64=\"Small business medium rebalancing\",CN$14,1)))*IF($C64=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CO63*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A64=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B64=\"Small business\",CO$11,IF($B64=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CO$12,IF($D64=\"Small business medium rebalancing\",CO$14,1)))*IF($C64=\"Resi discount\",1+CO$10,1),CN64*CO$8*IF(AND($A64=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B64=\"Small business\",CO$11,IF($B64=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CO$12,IF($D64=\"Small business medium rebalancing\",CO$14,1)))*IF($C64=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CP63*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A64=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B64=\"Small business\",CP$11,IF($B64=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CP$12,IF($D64=\"Small business medium rebalancing\",CP$14,1)))*IF($C64=\"Resi discount\",1+CP$10,1),CO64*CP$8*IF(AND($A64=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B64=\"Small business\",CP$11,IF($B64=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CP$12,IF($D64=\"Small business medium rebalancing\",CP$14,1)))*IF($C64=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E64=\"NAT56\",$E64=\"NAT75\")),CQ63*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E64,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A64=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B64=\"Small business\",CQ$11,IF($B64=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CQ$12,IF($D64=\"Small business medium rebalancing\",CQ$14,1)))*IF($C64=\"Resi discount\",1+CQ$10,1),CP64*CQ$8*IF(AND($A64=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B64=\"Small business\",CQ$11,IF($B64=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D64=\"Small business rebalancing\",CQ$12,IF($D64=\"Small business medium rebalancing\",CQ$14,1)))*IF($C64=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$53","v":"NSP91"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),F64*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A65=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B65=\"Small business\",F$11,IF($B65=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",F$12,IF($D65=\"Small business medium rebalancing\",F$14,1)))*IF($C65=\"Resi discount\",1+F$10,1),E65*F$8*IF(AND($A65=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B65=\"Small business\",F$11,IF($B65=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",F$12,IF($D65=\"Small business medium rebalancing\",F$14,1)))*IF($C65=\"Resi discount\",1+F$10,1)))","v":27915.587879494873},{"$f":"IF(AND(G$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),G64*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A65=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B65=\"Small business\",G$11,IF($B65=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",G$12,IF($D65=\"Small business medium rebalancing\",G$14,1)))*IF($C65=\"Resi discount\",1+G$10,1),F65*G$8*IF(AND($A65=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B65=\"Small business\",G$11,IF($B65=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",G$12,IF($D65=\"Small business medium rebalancing\",G$14,1)))*IF($C65=\"Resi discount\",1+G$10,1)))","v":28648.795656708371},{"$f":"IF(AND(H$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),H64*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A65=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B65=\"Small business\",H$11,IF($B65=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",H$12,IF($D65=\"Small business medium rebalancing\",H$14,1)))*IF($C65=\"Resi discount\",1+H$10,1),G65*H$8*IF(AND($A65=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B65=\"Small business\",H$11,IF($B65=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",H$12,IF($D65=\"Small business medium rebalancing\",H$14,1)))*IF($C65=\"Resi discount\",1+H$10,1)))","v":29439.497606997567},{"$f":"IF(AND(I$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),I64*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A65=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B65=\"Small business\",I$11,IF($B65=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",I$12,IF($D65=\"Small business medium rebalancing\",I$14,1)))*IF($C65=\"Resi discount\",1+I$10,1),H65*I$8*IF(AND($A65=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B65=\"Small business\",I$11,IF($B65=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",I$12,IF($D65=\"Small business medium rebalancing\",I$14,1)))*IF($C65=\"Resi discount\",1+I$10,1)))","v":30302.096653860834},{"$f":"IF(AND(J$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),J64*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A65=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B65=\"Small business\",J$11,IF($B65=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",J$12,IF($D65=\"Small business medium rebalancing\",J$14,1)))*IF($C65=\"Resi discount\",1+J$10,1),I65*J$8*IF(AND($A65=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B65=\"Small business\",J$11,IF($B65=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",J$12,IF($D65=\"Small business medium rebalancing\",J$14,1)))*IF($C65=\"Resi discount\",1+J$10,1)))","v":30939.065453800427},{"$f":"IF(AND(K$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),K64*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A65=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B65=\"Small business\",K$11,IF($B65=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",K$12,IF($D65=\"Small business medium rebalancing\",K$14,1)))*IF($C65=\"Resi discount\",1+K$10,1),J65*K$8*IF(AND($A65=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B65=\"Small business\",K$11,IF($B65=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",K$12,IF($D65=\"Small business medium rebalancing\",K$14,1)))*IF($C65=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),L64*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A65=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B65=\"Small business\",L$11,IF($B65=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",L$12,IF($D65=\"Small business medium rebalancing\",L$14,1)))*IF($C65=\"Resi discount\",1+L$10,1),K65*L$8*IF(AND($A65=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B65=\"Small business\",L$11,IF($B65=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",L$12,IF($D65=\"Small business medium rebalancing\",L$14,1)))*IF($C65=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),M64*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A65=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B65=\"Small business\",M$11,IF($B65=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",M$12,IF($D65=\"Small business medium rebalancing\",M$14,1)))*IF($C65=\"Resi discount\",1+M$10,1),L65*M$8*IF(AND($A65=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B65=\"Small business\",M$11,IF($B65=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",M$12,IF($D65=\"Small business medium rebalancing\",M$14,1)))*IF($C65=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),N64*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A65=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B65=\"Small business\",N$11,IF($B65=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",N$12,IF($D65=\"Small business medium rebalancing\",N$14,1)))*IF($C65=\"Resi discount\",1+N$10,1),M65*N$8*IF(AND($A65=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B65=\"Small business\",N$11,IF($B65=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",N$12,IF($D65=\"Small business medium rebalancing\",N$14,1)))*IF($C65=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),O64*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A65=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B65=\"Small business\",O$11,IF($B65=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",O$12,IF($D65=\"Small business medium rebalancing\",O$14,1)))*IF($C65=\"Resi discount\",1+O$10,1),N65*O$8*IF(AND($A65=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B65=\"Small business\",O$11,IF($B65=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",O$12,IF($D65=\"Small business medium rebalancing\",O$14,1)))*IF($C65=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),P64*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A65=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B65=\"Small business\",P$11,IF($B65=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",P$12,IF($D65=\"Small business medium rebalancing\",P$14,1)))*IF($C65=\"Resi discount\",1+P$10,1),O65*P$8*IF(AND($A65=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B65=\"Small business\",P$11,IF($B65=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",P$12,IF($D65=\"Small business medium rebalancing\",P$14,1)))*IF($C65=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),Q64*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A65=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B65=\"Small business\",Q$11,IF($B65=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",Q$12,IF($D65=\"Small business medium rebalancing\",Q$14,1)))*IF($C65=\"Resi discount\",1+Q$10,1),P65*Q$8*IF(AND($A65=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B65=\"Small business\",Q$11,IF($B65=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",Q$12,IF($D65=\"Small business medium rebalancing\",Q$14,1)))*IF($C65=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),R64*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A65=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B65=\"Small business\",R$11,IF($B65=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",R$12,IF($D65=\"Small business medium rebalancing\",R$14,1)))*IF($C65=\"Resi discount\",1+R$10,1),Q65*R$8*IF(AND($A65=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B65=\"Small business\",R$11,IF($B65=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",R$12,IF($D65=\"Small business medium rebalancing\",R$14,1)))*IF($C65=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),S64*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A65=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B65=\"Small business\",S$11,IF($B65=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",S$12,IF($D65=\"Small business medium rebalancing\",S$14,1)))*IF($C65=\"Resi discount\",1+S$10,1),R65*S$8*IF(AND($A65=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B65=\"Small business\",S$11,IF($B65=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",S$12,IF($D65=\"Small business medium rebalancing\",S$14,1)))*IF($C65=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),T64*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A65=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B65=\"Small business\",T$11,IF($B65=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",T$12,IF($D65=\"Small business medium rebalancing\",T$14,1)))*IF($C65=\"Resi discount\",1+T$10,1),S65*T$8*IF(AND($A65=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B65=\"Small business\",T$11,IF($B65=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",T$12,IF($D65=\"Small business medium rebalancing\",T$14,1)))*IF($C65=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),U64*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A65=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B65=\"Small business\",U$11,IF($B65=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",U$12,IF($D65=\"Small business medium rebalancing\",U$14,1)))*IF($C65=\"Resi discount\",1+U$10,1),T65*U$8*IF(AND($A65=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B65=\"Small business\",U$11,IF($B65=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",U$12,IF($D65=\"Small business medium rebalancing\",U$14,1)))*IF($C65=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),V64*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A65=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B65=\"Small business\",V$11,IF($B65=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",V$12,IF($D65=\"Small business medium rebalancing\",V$14,1)))*IF($C65=\"Resi discount\",1+V$10,1),U65*V$8*IF(AND($A65=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B65=\"Small business\",V$11,IF($B65=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",V$12,IF($D65=\"Small business medium rebalancing\",V$14,1)))*IF($C65=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),W64*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A65=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B65=\"Small business\",W$11,IF($B65=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",W$12,IF($D65=\"Small business medium rebalancing\",W$14,1)))*IF($C65=\"Resi discount\",1+W$10,1),V65*W$8*IF(AND($A65=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B65=\"Small business\",W$11,IF($B65=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",W$12,IF($D65=\"Small business medium rebalancing\",W$14,1)))*IF($C65=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),X64*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A65=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B65=\"Small business\",X$11,IF($B65=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",X$12,IF($D65=\"Small business medium rebalancing\",X$14,1)))*IF($C65=\"Resi discount\",1+X$10,1),W65*X$8*IF(AND($A65=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B65=\"Small business\",X$11,IF($B65=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",X$12,IF($D65=\"Small business medium rebalancing\",X$14,1)))*IF($C65=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),Y64*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A65=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B65=\"Small business\",Y$11,IF($B65=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",Y$12,IF($D65=\"Small business medium rebalancing\",Y$14,1)))*IF($C65=\"Resi discount\",1+Y$10,1),X65*Y$8*IF(AND($A65=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B65=\"Small business\",Y$11,IF($B65=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",Y$12,IF($D65=\"Small business medium rebalancing\",Y$14,1)))*IF($C65=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),Z64*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A65=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B65=\"Small business\",Z$11,IF($B65=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",Z$12,IF($D65=\"Small business medium rebalancing\",Z$14,1)))*IF($C65=\"Resi discount\",1+Z$10,1),Y65*Z$8*IF(AND($A65=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B65=\"Small business\",Z$11,IF($B65=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",Z$12,IF($D65=\"Small business medium rebalancing\",Z$14,1)))*IF($C65=\"Resi discount\",1+Z$10,1)))","v":0.66364305108427601},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AA64*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A65=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B65=\"Small business\",AA$11,IF($B65=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AA$12,IF($D65=\"Small business medium rebalancing\",AA$14,1)))*IF($C65=\"Resi discount\",1+AA$10,1),Z65*AA$8*IF(AND($A65=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B65=\"Small business\",AA$11,IF($B65=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AA$12,IF($D65=\"Small business medium rebalancing\",AA$14,1)))*IF($C65=\"Resi discount\",1+AA$10,1)))","v":0.68107375139584292},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AB64*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A65=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B65=\"Small business\",AB$11,IF($B65=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AB$12,IF($D65=\"Small business medium rebalancing\",AB$14,1)))*IF($C65=\"Resi discount\",1+AB$10,1),AA65*AB$8*IF(AND($A65=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B65=\"Small business\",AB$11,IF($B65=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AB$12,IF($D65=\"Small business medium rebalancing\",AB$14,1)))*IF($C65=\"Resi discount\",1+AB$10,1)))","v":0.69987127258914206},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AC64*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A65=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B65=\"Small business\",AC$11,IF($B65=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AC$12,IF($D65=\"Small business medium rebalancing\",AC$14,1)))*IF($C65=\"Resi discount\",1+AC$10,1),AB65*AC$8*IF(AND($A65=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B65=\"Small business\",AC$11,IF($B65=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AC$12,IF($D65=\"Small business medium rebalancing\",AC$14,1)))*IF($C65=\"Resi discount\",1+AC$10,1)))","v":0.72037801834688475},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AD64*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A65=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B65=\"Small business\",AD$11,IF($B65=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AD$12,IF($D65=\"Small business medium rebalancing\",AD$14,1)))*IF($C65=\"Resi discount\",1+AD$10,1),AC65*AD$8*IF(AND($A65=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B65=\"Small business\",AD$11,IF($B65=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AD$12,IF($D65=\"Small business medium rebalancing\",AD$14,1)))*IF($C65=\"Resi discount\",1+AD$10,1)))","v":0.73552080952370635},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AE64*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A65=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B65=\"Small business\",AE$11,IF($B65=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AE$12,IF($D65=\"Small business medium rebalancing\",AE$14,1)))*IF($C65=\"Resi discount\",1+AE$10,1),AD65*AE$8*IF(AND($A65=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B65=\"Small business\",AE$11,IF($B65=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AE$12,IF($D65=\"Small business medium rebalancing\",AE$14,1)))*IF($C65=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AF64*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A65=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B65=\"Small business\",AF$11,IF($B65=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AF$12,IF($D65=\"Small business medium rebalancing\",AF$14,1)))*IF($C65=\"Resi discount\",1+AF$10,1),AE65*AF$8*IF(AND($A65=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B65=\"Small business\",AF$11,IF($B65=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AF$12,IF($D65=\"Small business medium rebalancing\",AF$14,1)))*IF($C65=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AG64*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A65=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B65=\"Small business\",AG$11,IF($B65=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AG$12,IF($D65=\"Small business medium rebalancing\",AG$14,1)))*IF($C65=\"Resi discount\",1+AG$10,1),AF65*AG$8*IF(AND($A65=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B65=\"Small business\",AG$11,IF($B65=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AG$12,IF($D65=\"Small business medium rebalancing\",AG$14,1)))*IF($C65=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AH64*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A65=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B65=\"Small business\",AH$11,IF($B65=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AH$12,IF($D65=\"Small business medium rebalancing\",AH$14,1)))*IF($C65=\"Resi discount\",1+AH$10,1),AG65*AH$8*IF(AND($A65=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B65=\"Small business\",AH$11,IF($B65=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AH$12,IF($D65=\"Small business medium rebalancing\",AH$14,1)))*IF($C65=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AI64*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A65=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B65=\"Small business\",AI$11,IF($B65=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AI$12,IF($D65=\"Small business medium rebalancing\",AI$14,1)))*IF($C65=\"Resi discount\",1+AI$10,1),AH65*AI$8*IF(AND($A65=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B65=\"Small business\",AI$11,IF($B65=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AI$12,IF($D65=\"Small business medium rebalancing\",AI$14,1)))*IF($C65=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AJ64*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A65=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B65=\"Small business\",AJ$11,IF($B65=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AJ$12,IF($D65=\"Small business medium rebalancing\",AJ$14,1)))*IF($C65=\"Resi discount\",1+AJ$10,1),AI65*AJ$8*IF(AND($A65=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B65=\"Small business\",AJ$11,IF($B65=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AJ$12,IF($D65=\"Small business medium rebalancing\",AJ$14,1)))*IF($C65=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AK64*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A65=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B65=\"Small business\",AK$11,IF($B65=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AK$12,IF($D65=\"Small business medium rebalancing\",AK$14,1)))*IF($C65=\"Resi discount\",1+AK$10,1),AJ65*AK$8*IF(AND($A65=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B65=\"Small business\",AK$11,IF($B65=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AK$12,IF($D65=\"Small business medium rebalancing\",AK$14,1)))*IF($C65=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AL64*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A65=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B65=\"Small business\",AL$11,IF($B65=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AL$12,IF($D65=\"Small business medium rebalancing\",AL$14,1)))*IF($C65=\"Resi discount\",1+AL$10,1),AK65*AL$8*IF(AND($A65=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B65=\"Small business\",AL$11,IF($B65=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AL$12,IF($D65=\"Small business medium rebalancing\",AL$14,1)))*IF($C65=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AM64*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A65=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B65=\"Small business\",AM$11,IF($B65=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AM$12,IF($D65=\"Small business medium rebalancing\",AM$14,1)))*IF($C65=\"Resi discount\",1+AM$10,1),AL65*AM$8*IF(AND($A65=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B65=\"Small business\",AM$11,IF($B65=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AM$12,IF($D65=\"Small business medium rebalancing\",AM$14,1)))*IF($C65=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AN64*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A65=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B65=\"Small business\",AN$11,IF($B65=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AN$12,IF($D65=\"Small business medium rebalancing\",AN$14,1)))*IF($C65=\"Resi discount\",1+AN$10,1),AM65*AN$8*IF(AND($A65=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B65=\"Small business\",AN$11,IF($B65=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AN$12,IF($D65=\"Small business medium rebalancing\",AN$14,1)))*IF($C65=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AO64*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A65=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B65=\"Small business\",AO$11,IF($B65=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AO$12,IF($D65=\"Small business medium rebalancing\",AO$14,1)))*IF($C65=\"Resi discount\",1+AO$10,1),AN65*AO$8*IF(AND($A65=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B65=\"Small business\",AO$11,IF($B65=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AO$12,IF($D65=\"Small business medium rebalancing\",AO$14,1)))*IF($C65=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AP64*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A65=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B65=\"Small business\",AP$11,IF($B65=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AP$12,IF($D65=\"Small business medium rebalancing\",AP$14,1)))*IF($C65=\"Resi discount\",1+AP$10,1),AO65*AP$8*IF(AND($A65=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B65=\"Small business\",AP$11,IF($B65=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AP$12,IF($D65=\"Small business medium rebalancing\",AP$14,1)))*IF($C65=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AQ64*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A65=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B65=\"Small business\",AQ$11,IF($B65=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AQ$12,IF($D65=\"Small business medium rebalancing\",AQ$14,1)))*IF($C65=\"Resi discount\",1+AQ$10,1),AP65*AQ$8*IF(AND($A65=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B65=\"Small business\",AQ$11,IF($B65=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AQ$12,IF($D65=\"Small business medium rebalancing\",AQ$14,1)))*IF($C65=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AR64*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A65=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B65=\"Small business\",AR$11,IF($B65=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AR$12,IF($D65=\"Small business medium rebalancing\",AR$14,1)))*IF($C65=\"Resi discount\",1+AR$10,1),AQ65*AR$8*IF(AND($A65=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B65=\"Small business\",AR$11,IF($B65=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AR$12,IF($D65=\"Small business medium rebalancing\",AR$14,1)))*IF($C65=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AS64*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A65=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B65=\"Small business\",AS$11,IF($B65=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AS$12,IF($D65=\"Small business medium rebalancing\",AS$14,1)))*IF($C65=\"Resi discount\",1+AS$10,1),AR65*AS$8*IF(AND($A65=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B65=\"Small business\",AS$11,IF($B65=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AS$12,IF($D65=\"Small business medium rebalancing\",AS$14,1)))*IF($C65=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AT64*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A65=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B65=\"Small business\",AT$11,IF($B65=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AT$12,IF($D65=\"Small business medium rebalancing\",AT$14,1)))*IF($C65=\"Resi discount\",1+AT$10,1),AS65*AT$8*IF(AND($A65=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B65=\"Small business\",AT$11,IF($B65=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AT$12,IF($D65=\"Small business medium rebalancing\",AT$14,1)))*IF($C65=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AU64*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A65=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B65=\"Small business\",AU$11,IF($B65=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AU$12,IF($D65=\"Small business medium rebalancing\",AU$14,1)))*IF($C65=\"Resi discount\",1+AU$10,1),AT65*AU$8*IF(AND($A65=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B65=\"Small business\",AU$11,IF($B65=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AU$12,IF($D65=\"Small business medium rebalancing\",AU$14,1)))*IF($C65=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AV64*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A65=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B65=\"Small business\",AV$11,IF($B65=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AV$12,IF($D65=\"Small business medium rebalancing\",AV$14,1)))*IF($C65=\"Resi discount\",1+AV$10,1),AU65*AV$8*IF(AND($A65=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B65=\"Small business\",AV$11,IF($B65=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AV$12,IF($D65=\"Small business medium rebalancing\",AV$14,1)))*IF($C65=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AW64*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A65=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B65=\"Small business\",AW$11,IF($B65=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AW$12,IF($D65=\"Small business medium rebalancing\",AW$14,1)))*IF($C65=\"Resi discount\",1+AW$10,1),AV65*AW$8*IF(AND($A65=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B65=\"Small business\",AW$11,IF($B65=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AW$12,IF($D65=\"Small business medium rebalancing\",AW$14,1)))*IF($C65=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AX64*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A65=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B65=\"Small business\",AX$11,IF($B65=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AX$12,IF($D65=\"Small business medium rebalancing\",AX$14,1)))*IF($C65=\"Resi discount\",1+AX$10,1),AW65*AX$8*IF(AND($A65=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B65=\"Small business\",AX$11,IF($B65=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AX$12,IF($D65=\"Small business medium rebalancing\",AX$14,1)))*IF($C65=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AY64*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A65=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B65=\"Small business\",AY$11,IF($B65=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AY$12,IF($D65=\"Small business medium rebalancing\",AY$14,1)))*IF($C65=\"Resi discount\",1+AY$10,1),AX65*AY$8*IF(AND($A65=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B65=\"Small business\",AY$11,IF($B65=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AY$12,IF($D65=\"Small business medium rebalancing\",AY$14,1)))*IF($C65=\"Resi discount\",1+AY$10,1)))","v":6.2400348541257533E-2},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),AZ64*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A65=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B65=\"Small business\",AZ$11,IF($B65=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AZ$12,IF($D65=\"Small business medium rebalancing\",AZ$14,1)))*IF($C65=\"Resi discount\",1+AZ$10,1),AY65*AZ$8*IF(AND($A65=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B65=\"Small business\",AZ$11,IF($B65=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",AZ$12,IF($D65=\"Small business medium rebalancing\",AZ$14,1)))*IF($C65=\"Resi discount\",1+AZ$10,1)))","v":6.4039304562846094E-2},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BA64*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A65=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B65=\"Small business\",BA$11,IF($B65=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BA$12,IF($D65=\"Small business medium rebalancing\",BA$14,1)))*IF($C65=\"Resi discount\",1+BA$10,1),AZ65*BA$8*IF(AND($A65=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B65=\"Small business\",BA$11,IF($B65=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BA$12,IF($D65=\"Small business medium rebalancing\",BA$14,1)))*IF($C65=\"Resi discount\",1+BA$10,1)))","v":6.5806778617244932E-2},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BB64*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A65=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B65=\"Small business\",BB$11,IF($B65=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BB$12,IF($D65=\"Small business medium rebalancing\",BB$14,1)))*IF($C65=\"Resi discount\",1+BB$10,1),BA65*BB$8*IF(AND($A65=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B65=\"Small business\",BB$11,IF($B65=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BB$12,IF($D65=\"Small business medium rebalancing\",BB$14,1)))*IF($C65=\"Resi discount\",1+BB$10,1)))","v":6.773496588695177E-2},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BC64*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A65=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B65=\"Small business\",BC$11,IF($B65=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BC$12,IF($D65=\"Small business medium rebalancing\",BC$14,1)))*IF($C65=\"Resi discount\",1+BC$10,1),BB65*BC$8*IF(AND($A65=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B65=\"Small business\",BC$11,IF($B65=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BC$12,IF($D65=\"Small business medium rebalancing\",BC$14,1)))*IF($C65=\"Resi discount\",1+BC$10,1)))","v":6.9158796733635577E-2},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BD64*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A65=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B65=\"Small business\",BD$11,IF($B65=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BD$12,IF($D65=\"Small business medium rebalancing\",BD$14,1)))*IF($C65=\"Resi discount\",1+BD$10,1),BC65*BD$8*IF(AND($A65=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B65=\"Small business\",BD$11,IF($B65=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BD$12,IF($D65=\"Small business medium rebalancing\",BD$14,1)))*IF($C65=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BE64*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A65=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B65=\"Small business\",BE$11,IF($B65=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BE$12,IF($D65=\"Small business medium rebalancing\",BE$14,1)))*IF($C65=\"Resi discount\",1+BE$10,1),BD65*BE$8*IF(AND($A65=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B65=\"Small business\",BE$11,IF($B65=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BE$12,IF($D65=\"Small business medium rebalancing\",BE$14,1)))*IF($C65=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BF64*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A65=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B65=\"Small business\",BF$11,IF($B65=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BF$12,IF($D65=\"Small business medium rebalancing\",BF$14,1)))*IF($C65=\"Resi discount\",1+BF$10,1),BE65*BF$8*IF(AND($A65=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B65=\"Small business\",BF$11,IF($B65=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BF$12,IF($D65=\"Small business medium rebalancing\",BF$14,1)))*IF($C65=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BG64*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A65=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B65=\"Small business\",BG$11,IF($B65=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BG$12,IF($D65=\"Small business medium rebalancing\",BG$14,1)))*IF($C65=\"Resi discount\",1+BG$10,1),BF65*BG$8*IF(AND($A65=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B65=\"Small business\",BG$11,IF($B65=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BG$12,IF($D65=\"Small business medium rebalancing\",BG$14,1)))*IF($C65=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BH64*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A65=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B65=\"Small business\",BH$11,IF($B65=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BH$12,IF($D65=\"Small business medium rebalancing\",BH$14,1)))*IF($C65=\"Resi discount\",1+BH$10,1),BG65*BH$8*IF(AND($A65=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B65=\"Small business\",BH$11,IF($B65=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BH$12,IF($D65=\"Small business medium rebalancing\",BH$14,1)))*IF($C65=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BI64*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A65=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B65=\"Small business\",BI$11,IF($B65=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BI$12,IF($D65=\"Small business medium rebalancing\",BI$14,1)))*IF($C65=\"Resi discount\",1+BI$10,1),BH65*BI$8*IF(AND($A65=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B65=\"Small business\",BI$11,IF($B65=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BI$12,IF($D65=\"Small business medium rebalancing\",BI$14,1)))*IF($C65=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BJ64*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A65=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B65=\"Small business\",BJ$11,IF($B65=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BJ$12,IF($D65=\"Small business medium rebalancing\",BJ$14,1)))*IF($C65=\"Resi discount\",1+BJ$10,1),BI65*BJ$8*IF(AND($A65=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B65=\"Small business\",BJ$11,IF($B65=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BJ$12,IF($D65=\"Small business medium rebalancing\",BJ$14,1)))*IF($C65=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BK64*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A65=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B65=\"Small business\",BK$11,IF($B65=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BK$12,IF($D65=\"Small business medium rebalancing\",BK$14,1)))*IF($C65=\"Resi discount\",1+BK$10,1),BJ65*BK$8*IF(AND($A65=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B65=\"Small business\",BK$11,IF($B65=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BK$12,IF($D65=\"Small business medium rebalancing\",BK$14,1)))*IF($C65=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BL64*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A65=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B65=\"Small business\",BL$11,IF($B65=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BL$12,IF($D65=\"Small business medium rebalancing\",BL$14,1)))*IF($C65=\"Resi discount\",1+BL$10,1),BK65*BL$8*IF(AND($A65=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B65=\"Small business\",BL$11,IF($B65=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BL$12,IF($D65=\"Small business medium rebalancing\",BL$14,1)))*IF($C65=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BM64*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A65=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B65=\"Small business\",BM$11,IF($B65=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BM$12,IF($D65=\"Small business medium rebalancing\",BM$14,1)))*IF($C65=\"Resi discount\",1+BM$10,1),BL65*BM$8*IF(AND($A65=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B65=\"Small business\",BM$11,IF($B65=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BM$12,IF($D65=\"Small business medium rebalancing\",BM$14,1)))*IF($C65=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BN64*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A65=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B65=\"Small business\",BN$11,IF($B65=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BN$12,IF($D65=\"Small business medium rebalancing\",BN$14,1)))*IF($C65=\"Resi discount\",1+BN$10,1),BM65*BN$8*IF(AND($A65=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B65=\"Small business\",BN$11,IF($B65=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BN$12,IF($D65=\"Small business medium rebalancing\",BN$14,1)))*IF($C65=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BO64*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A65=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B65=\"Small business\",BO$11,IF($B65=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BO$12,IF($D65=\"Small business medium rebalancing\",BO$14,1)))*IF($C65=\"Resi discount\",1+BO$10,1),BN65*BO$8*IF(AND($A65=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B65=\"Small business\",BO$11,IF($B65=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BO$12,IF($D65=\"Small business medium rebalancing\",BO$14,1)))*IF($C65=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BP64*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A65=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B65=\"Small business\",BP$11,IF($B65=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BP$12,IF($D65=\"Small business medium rebalancing\",BP$14,1)))*IF($C65=\"Resi discount\",1+BP$10,1),BO65*BP$8*IF(AND($A65=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B65=\"Small business\",BP$11,IF($B65=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BP$12,IF($D65=\"Small business medium rebalancing\",BP$14,1)))*IF($C65=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BQ64*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A65=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B65=\"Small business\",BQ$11,IF($B65=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BQ$12,IF($D65=\"Small business medium rebalancing\",BQ$14,1)))*IF($C65=\"Resi discount\",1+BQ$10,1),BP65*BQ$8*IF(AND($A65=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B65=\"Small business\",BQ$11,IF($B65=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BQ$12,IF($D65=\"Small business medium rebalancing\",BQ$14,1)))*IF($C65=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BR64*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A65=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B65=\"Small business\",BR$11,IF($B65=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BR$12,IF($D65=\"Small business medium rebalancing\",BR$14,1)))*IF($C65=\"Resi discount\",1+BR$10,1),BQ65*BR$8*IF(AND($A65=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B65=\"Small business\",BR$11,IF($B65=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BR$12,IF($D65=\"Small business medium rebalancing\",BR$14,1)))*IF($C65=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BS64*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A65=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B65=\"Small business\",BS$11,IF($B65=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BS$12,IF($D65=\"Small business medium rebalancing\",BS$14,1)))*IF($C65=\"Resi discount\",1+BS$10,1),BR65*BS$8*IF(AND($A65=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B65=\"Small business\",BS$11,IF($B65=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BS$12,IF($D65=\"Small business medium rebalancing\",BS$14,1)))*IF($C65=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BT64*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A65=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B65=\"Small business\",BT$11,IF($B65=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BT$12,IF($D65=\"Small business medium rebalancing\",BT$14,1)))*IF($C65=\"Resi discount\",1+BT$10,1),BS65*BT$8*IF(AND($A65=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B65=\"Small business\",BT$11,IF($B65=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BT$12,IF($D65=\"Small business medium rebalancing\",BT$14,1)))*IF($C65=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BU64*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A65=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B65=\"Small business\",BU$11,IF($B65=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BU$12,IF($D65=\"Small business medium rebalancing\",BU$14,1)))*IF($C65=\"Resi discount\",1+BU$10,1),BT65*BU$8*IF(AND($A65=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B65=\"Small business\",BU$11,IF($B65=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BU$12,IF($D65=\"Small business medium rebalancing\",BU$14,1)))*IF($C65=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BV64*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A65=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B65=\"Small business\",BV$11,IF($B65=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BV$12,IF($D65=\"Small business medium rebalancing\",BV$14,1)))*IF($C65=\"Resi discount\",1+BV$10,1),BU65*BV$8*IF(AND($A65=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B65=\"Small business\",BV$11,IF($B65=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BV$12,IF($D65=\"Small business medium rebalancing\",BV$14,1)))*IF($C65=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BW64*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A65=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B65=\"Small business\",BW$11,IF($B65=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BW$12,IF($D65=\"Small business medium rebalancing\",BW$14,1)))*IF($C65=\"Resi discount\",1+BW$10,1),BV65*BW$8*IF(AND($A65=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B65=\"Small business\",BW$11,IF($B65=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BW$12,IF($D65=\"Small business medium rebalancing\",BW$14,1)))*IF($C65=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BX64*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A65=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B65=\"Small business\",BX$11,IF($B65=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BX$12,IF($D65=\"Small business medium rebalancing\",BX$14,1)))*IF($C65=\"Resi discount\",1+BX$10,1),BW65*BX$8*IF(AND($A65=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B65=\"Small business\",BX$11,IF($B65=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BX$12,IF($D65=\"Small business medium rebalancing\",BX$14,1)))*IF($C65=\"Resi discount\",1+BX$10,1)))","v":3.3129731386227896},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BY64*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A65=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B65=\"Small business\",BY$11,IF($B65=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BY$12,IF($D65=\"Small business medium rebalancing\",BY$14,1)))*IF($C65=\"Resi discount\",1+BY$10,1),BX65*BY$8*IF(AND($A65=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B65=\"Small business\",BY$11,IF($B65=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BY$12,IF($D65=\"Small business medium rebalancing\",BY$14,1)))*IF($C65=\"Resi discount\",1+BY$10,1)))","v":3.3999889550699836},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),BZ64*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A65=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B65=\"Small business\",BZ$11,IF($B65=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BZ$12,IF($D65=\"Small business medium rebalancing\",BZ$14,1)))*IF($C65=\"Resi discount\",1+BZ$10,1),BY65*BZ$8*IF(AND($A65=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B65=\"Small business\",BZ$11,IF($B65=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",BZ$12,IF($D65=\"Small business medium rebalancing\",BZ$14,1)))*IF($C65=\"Resi discount\",1+BZ$10,1)))","v":3.4938280794069976},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CA64*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A65=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B65=\"Small business\",CA$11,IF($B65=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CA$12,IF($D65=\"Small business medium rebalancing\",CA$14,1)))*IF($C65=\"Resi discount\",1+CA$10,1),BZ65*CA$8*IF(AND($A65=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B65=\"Small business\",CA$11,IF($B65=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CA$12,IF($D65=\"Small business medium rebalancing\",CA$14,1)))*IF($C65=\"Resi discount\",1+CA$10,1)))","v":3.5961998254005243},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CB64*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A65=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B65=\"Small business\",CB$11,IF($B65=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CB$12,IF($D65=\"Small business medium rebalancing\",CB$14,1)))*IF($C65=\"Resi discount\",1+CB$10,1),CA65*CB$8*IF(AND($A65=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B65=\"Small business\",CB$11,IF($B65=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CB$12,IF($D65=\"Small business medium rebalancing\",CB$14,1)))*IF($C65=\"Resi discount\",1+CB$10,1)))","v":3.6717941683694124},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CC64*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A65=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B65=\"Small business\",CC$11,IF($B65=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CC$12,IF($D65=\"Small business medium rebalancing\",CC$14,1)))*IF($C65=\"Resi discount\",1+CC$10,1),CB65*CC$8*IF(AND($A65=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B65=\"Small business\",CC$11,IF($B65=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CC$12,IF($D65=\"Small business medium rebalancing\",CC$14,1)))*IF($C65=\"Resi discount\",1+CC$10,1)))","v":5.4619286879997313},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CD64*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A65=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B65=\"Small business\",CD$11,IF($B65=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CD$12,IF($D65=\"Small business medium rebalancing\",CD$14,1)))*IF($C65=\"Resi discount\",1+CD$10,1),CC65*CD$8*IF(AND($A65=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B65=\"Small business\",CD$11,IF($B65=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CD$12,IF($D65=\"Small business medium rebalancing\",CD$14,1)))*IF($C65=\"Resi discount\",1+CD$10,1)))","v":5.6053871961964559},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CE64*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A65=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B65=\"Small business\",CE$11,IF($B65=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CE$12,IF($D65=\"Small business medium rebalancing\",CE$14,1)))*IF($C65=\"Resi discount\",1+CE$10,1),CD65*CE$8*IF(AND($A65=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B65=\"Small business\",CE$11,IF($B65=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CE$12,IF($D65=\"Small business medium rebalancing\",CE$14,1)))*IF($C65=\"Resi discount\",1+CE$10,1)))","v":5.760094941725046},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CF64*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A65=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B65=\"Small business\",CF$11,IF($B65=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CF$12,IF($D65=\"Small business medium rebalancing\",CF$14,1)))*IF($C65=\"Resi discount\",1+CF$10,1),CE65*CF$8*IF(AND($A65=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B65=\"Small business\",CF$11,IF($B65=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CF$12,IF($D65=\"Small business medium rebalancing\",CF$14,1)))*IF($C65=\"Resi discount\",1+CF$10,1)))","v":5.9288699824170763},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CG64*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A65=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B65=\"Small business\",CG$11,IF($B65=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CG$12,IF($D65=\"Small business medium rebalancing\",CG$14,1)))*IF($C65=\"Resi discount\",1+CG$10,1),CF65*CG$8*IF(AND($A65=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B65=\"Small business\",CG$11,IF($B65=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CG$12,IF($D65=\"Small business medium rebalancing\",CG$14,1)))*IF($C65=\"Resi discount\",1+CG$10,1)))","v":6.0534984937982159},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CH64*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A65=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B65=\"Small business\",CH$11,IF($B65=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CH$12,IF($D65=\"Small business medium rebalancing\",CH$14,1)))*IF($C65=\"Resi discount\",1+CH$10,1),CG65*CH$8*IF(AND($A65=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B65=\"Small business\",CH$11,IF($B65=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CH$12,IF($D65=\"Small business medium rebalancing\",CH$14,1)))*IF($C65=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CI64*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A65=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B65=\"Small business\",CI$11,IF($B65=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CI$12,IF($D65=\"Small business medium rebalancing\",CI$14,1)))*IF($C65=\"Resi discount\",1+CI$10,1),CH65*CI$8*IF(AND($A65=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B65=\"Small business\",CI$11,IF($B65=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CI$12,IF($D65=\"Small business medium rebalancing\",CI$14,1)))*IF($C65=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CJ64*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A65=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B65=\"Small business\",CJ$11,IF($B65=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CJ$12,IF($D65=\"Small business medium rebalancing\",CJ$14,1)))*IF($C65=\"Resi discount\",1+CJ$10,1),CI65*CJ$8*IF(AND($A65=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B65=\"Small business\",CJ$11,IF($B65=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CJ$12,IF($D65=\"Small business medium rebalancing\",CJ$14,1)))*IF($C65=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CK64*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A65=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B65=\"Small business\",CK$11,IF($B65=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CK$12,IF($D65=\"Small business medium rebalancing\",CK$14,1)))*IF($C65=\"Resi discount\",1+CK$10,1),CJ65*CK$8*IF(AND($A65=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B65=\"Small business\",CK$11,IF($B65=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CK$12,IF($D65=\"Small business medium rebalancing\",CK$14,1)))*IF($C65=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CL64*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A65=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B65=\"Small business\",CL$11,IF($B65=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CL$12,IF($D65=\"Small business medium rebalancing\",CL$14,1)))*IF($C65=\"Resi discount\",1+CL$10,1),CK65*CL$8*IF(AND($A65=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B65=\"Small business\",CL$11,IF($B65=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CL$12,IF($D65=\"Small business medium rebalancing\",CL$14,1)))*IF($C65=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CM64*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A65=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B65=\"Small business\",CM$11,IF($B65=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CM$12,IF($D65=\"Small business medium rebalancing\",CM$14,1)))*IF($C65=\"Resi discount\",1+CM$10,1),CL65*CM$8*IF(AND($A65=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B65=\"Small business\",CM$11,IF($B65=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CM$12,IF($D65=\"Small business medium rebalancing\",CM$14,1)))*IF($C65=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CN64*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A65=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B65=\"Small business\",CN$11,IF($B65=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CN$12,IF($D65=\"Small business medium rebalancing\",CN$14,1)))*IF($C65=\"Resi discount\",1+CN$10,1),CM65*CN$8*IF(AND($A65=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B65=\"Small business\",CN$11,IF($B65=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CN$12,IF($D65=\"Small business medium rebalancing\",CN$14,1)))*IF($C65=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CO64*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A65=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B65=\"Small business\",CO$11,IF($B65=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CO$12,IF($D65=\"Small business medium rebalancing\",CO$14,1)))*IF($C65=\"Resi discount\",1+CO$10,1),CN65*CO$8*IF(AND($A65=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B65=\"Small business\",CO$11,IF($B65=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CO$12,IF($D65=\"Small business medium rebalancing\",CO$14,1)))*IF($C65=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CP64*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A65=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B65=\"Small business\",CP$11,IF($B65=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CP$12,IF($D65=\"Small business medium rebalancing\",CP$14,1)))*IF($C65=\"Resi discount\",1+CP$10,1),CO65*CP$8*IF(AND($A65=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B65=\"Small business\",CP$11,IF($B65=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CP$12,IF($D65=\"Small business medium rebalancing\",CP$14,1)))*IF($C65=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E65=\"NAT56\",$E65=\"NAT75\")),CQ64*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E65,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A65=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B65=\"Small business\",CQ$11,IF($B65=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CQ$12,IF($D65=\"Small business medium rebalancing\",CQ$14,1)))*IF($C65=\"Resi discount\",1+CQ$10,1),CP65*CQ$8*IF(AND($A65=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B65=\"Small business\",CQ$11,IF($B65=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D65=\"Small business rebalancing\",CQ$12,IF($D65=\"Small business medium rebalancing\",CQ$14,1)))*IF($C65=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$54","v":"NEE93"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),F65*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A66=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B66=\"Small business\",F$11,IF($B66=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",F$12,IF($D66=\"Small business medium rebalancing\",F$14,1)))*IF($C66=\"Resi discount\",1+F$10,1),E66*F$8*IF(AND($A66=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B66=\"Small business\",F$11,IF($B66=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",F$12,IF($D66=\"Small business medium rebalancing\",F$14,1)))*IF($C66=\"Resi discount\",1+F$10,1)))","v":0},{"$f":"IF(AND(G$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),G65*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A66=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B66=\"Small business\",G$11,IF($B66=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",G$12,IF($D66=\"Small business medium rebalancing\",G$14,1)))*IF($C66=\"Resi discount\",1+G$10,1),F66*G$8*IF(AND($A66=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B66=\"Small business\",G$11,IF($B66=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",G$12,IF($D66=\"Small business medium rebalancing\",G$14,1)))*IF($C66=\"Resi discount\",1+G$10,1)))","v":0},{"$f":"IF(AND(H$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),H65*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A66=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B66=\"Small business\",H$11,IF($B66=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",H$12,IF($D66=\"Small business medium rebalancing\",H$14,1)))*IF($C66=\"Resi discount\",1+H$10,1),G66*H$8*IF(AND($A66=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B66=\"Small business\",H$11,IF($B66=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",H$12,IF($D66=\"Small business medium rebalancing\",H$14,1)))*IF($C66=\"Resi discount\",1+H$10,1)))","v":0},{"$f":"IF(AND(I$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),I65*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A66=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B66=\"Small business\",I$11,IF($B66=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",I$12,IF($D66=\"Small business medium rebalancing\",I$14,1)))*IF($C66=\"Resi discount\",1+I$10,1),H66*I$8*IF(AND($A66=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B66=\"Small business\",I$11,IF($B66=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",I$12,IF($D66=\"Small business medium rebalancing\",I$14,1)))*IF($C66=\"Resi discount\",1+I$10,1)))","v":0},{"$f":"IF(AND(J$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),J65*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A66=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B66=\"Small business\",J$11,IF($B66=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",J$12,IF($D66=\"Small business medium rebalancing\",J$14,1)))*IF($C66=\"Resi discount\",1+J$10,1),I66*J$8*IF(AND($A66=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B66=\"Small business\",J$11,IF($B66=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",J$12,IF($D66=\"Small business medium rebalancing\",J$14,1)))*IF($C66=\"Resi discount\",1+J$10,1)))","v":0},{"$f":"IF(AND(K$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),K65*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A66=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B66=\"Small business\",K$11,IF($B66=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",K$12,IF($D66=\"Small business medium rebalancing\",K$14,1)))*IF($C66=\"Resi discount\",1+K$10,1),J66*K$8*IF(AND($A66=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B66=\"Small business\",K$11,IF($B66=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",K$12,IF($D66=\"Small business medium rebalancing\",K$14,1)))*IF($C66=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),L65*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A66=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B66=\"Small business\",L$11,IF($B66=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",L$12,IF($D66=\"Small business medium rebalancing\",L$14,1)))*IF($C66=\"Resi discount\",1+L$10,1),K66*L$8*IF(AND($A66=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B66=\"Small business\",L$11,IF($B66=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",L$12,IF($D66=\"Small business medium rebalancing\",L$14,1)))*IF($C66=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),M65*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A66=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B66=\"Small business\",M$11,IF($B66=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",M$12,IF($D66=\"Small business medium rebalancing\",M$14,1)))*IF($C66=\"Resi discount\",1+M$10,1),L66*M$8*IF(AND($A66=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B66=\"Small business\",M$11,IF($B66=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",M$12,IF($D66=\"Small business medium rebalancing\",M$14,1)))*IF($C66=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),N65*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A66=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B66=\"Small business\",N$11,IF($B66=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",N$12,IF($D66=\"Small business medium rebalancing\",N$14,1)))*IF($C66=\"Resi discount\",1+N$10,1),M66*N$8*IF(AND($A66=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B66=\"Small business\",N$11,IF($B66=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",N$12,IF($D66=\"Small business medium rebalancing\",N$14,1)))*IF($C66=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),O65*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A66=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B66=\"Small business\",O$11,IF($B66=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",O$12,IF($D66=\"Small business medium rebalancing\",O$14,1)))*IF($C66=\"Resi discount\",1+O$10,1),N66*O$8*IF(AND($A66=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B66=\"Small business\",O$11,IF($B66=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",O$12,IF($D66=\"Small business medium rebalancing\",O$14,1)))*IF($C66=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),P65*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A66=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B66=\"Small business\",P$11,IF($B66=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",P$12,IF($D66=\"Small business medium rebalancing\",P$14,1)))*IF($C66=\"Resi discount\",1+P$10,1),O66*P$8*IF(AND($A66=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B66=\"Small business\",P$11,IF($B66=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",P$12,IF($D66=\"Small business medium rebalancing\",P$14,1)))*IF($C66=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),Q65*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A66=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B66=\"Small business\",Q$11,IF($B66=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",Q$12,IF($D66=\"Small business medium rebalancing\",Q$14,1)))*IF($C66=\"Resi discount\",1+Q$10,1),P66*Q$8*IF(AND($A66=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B66=\"Small business\",Q$11,IF($B66=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",Q$12,IF($D66=\"Small business medium rebalancing\",Q$14,1)))*IF($C66=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),R65*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A66=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B66=\"Small business\",R$11,IF($B66=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",R$12,IF($D66=\"Small business medium rebalancing\",R$14,1)))*IF($C66=\"Resi discount\",1+R$10,1),Q66*R$8*IF(AND($A66=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B66=\"Small business\",R$11,IF($B66=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",R$12,IF($D66=\"Small business medium rebalancing\",R$14,1)))*IF($C66=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),S65*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A66=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B66=\"Small business\",S$11,IF($B66=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",S$12,IF($D66=\"Small business medium rebalancing\",S$14,1)))*IF($C66=\"Resi discount\",1+S$10,1),R66*S$8*IF(AND($A66=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B66=\"Small business\",S$11,IF($B66=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",S$12,IF($D66=\"Small business medium rebalancing\",S$14,1)))*IF($C66=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),T65*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A66=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B66=\"Small business\",T$11,IF($B66=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",T$12,IF($D66=\"Small business medium rebalancing\",T$14,1)))*IF($C66=\"Resi discount\",1+T$10,1),S66*T$8*IF(AND($A66=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B66=\"Small business\",T$11,IF($B66=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",T$12,IF($D66=\"Small business medium rebalancing\",T$14,1)))*IF($C66=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),U65*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A66=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B66=\"Small business\",U$11,IF($B66=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",U$12,IF($D66=\"Small business medium rebalancing\",U$14,1)))*IF($C66=\"Resi discount\",1+U$10,1),T66*U$8*IF(AND($A66=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B66=\"Small business\",U$11,IF($B66=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",U$12,IF($D66=\"Small business medium rebalancing\",U$14,1)))*IF($C66=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),V65*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A66=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B66=\"Small business\",V$11,IF($B66=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",V$12,IF($D66=\"Small business medium rebalancing\",V$14,1)))*IF($C66=\"Resi discount\",1+V$10,1),U66*V$8*IF(AND($A66=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B66=\"Small business\",V$11,IF($B66=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",V$12,IF($D66=\"Small business medium rebalancing\",V$14,1)))*IF($C66=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),W65*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A66=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B66=\"Small business\",W$11,IF($B66=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",W$12,IF($D66=\"Small business medium rebalancing\",W$14,1)))*IF($C66=\"Resi discount\",1+W$10,1),V66*W$8*IF(AND($A66=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B66=\"Small business\",W$11,IF($B66=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",W$12,IF($D66=\"Small business medium rebalancing\",W$14,1)))*IF($C66=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),X65*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A66=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B66=\"Small business\",X$11,IF($B66=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",X$12,IF($D66=\"Small business medium rebalancing\",X$14,1)))*IF($C66=\"Resi discount\",1+X$10,1),W66*X$8*IF(AND($A66=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B66=\"Small business\",X$11,IF($B66=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",X$12,IF($D66=\"Small business medium rebalancing\",X$14,1)))*IF($C66=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),Y65*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A66=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B66=\"Small business\",Y$11,IF($B66=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",Y$12,IF($D66=\"Small business medium rebalancing\",Y$14,1)))*IF($C66=\"Resi discount\",1+Y$10,1),X66*Y$8*IF(AND($A66=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B66=\"Small business\",Y$11,IF($B66=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",Y$12,IF($D66=\"Small business medium rebalancing\",Y$14,1)))*IF($C66=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),Z65*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A66=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B66=\"Small business\",Z$11,IF($B66=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",Z$12,IF($D66=\"Small business medium rebalancing\",Z$14,1)))*IF($C66=\"Resi discount\",1+Z$10,1),Y66*Z$8*IF(AND($A66=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B66=\"Small business\",Z$11,IF($B66=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",Z$12,IF($D66=\"Small business medium rebalancing\",Z$14,1)))*IF($C66=\"Resi discount\",1+Z$10,1)))","v":1.3055315196160944},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AA65*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A66=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B66=\"Small business\",AA$11,IF($B66=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AA$12,IF($D66=\"Small business medium rebalancing\",AA$14,1)))*IF($C66=\"Resi discount\",1+AA$10,1),Z66*AA$8*IF(AND($A66=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B66=\"Small business\",AA$11,IF($B66=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AA$12,IF($D66=\"Small business medium rebalancing\",AA$14,1)))*IF($C66=\"Resi discount\",1+AA$10,1)))","v":1.3398215323398814},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AB65*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A66=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B66=\"Small business\",AB$11,IF($B66=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AB$12,IF($D66=\"Small business medium rebalancing\",AB$14,1)))*IF($C66=\"Resi discount\",1+AB$10,1),AA66*AB$8*IF(AND($A66=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B66=\"Small business\",AB$11,IF($B66=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AB$12,IF($D66=\"Small business medium rebalancing\",AB$14,1)))*IF($C66=\"Resi discount\",1+AB$10,1)))","v":1.3768003816903092},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AC65*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A66=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B66=\"Small business\",AC$11,IF($B66=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AC$12,IF($D66=\"Small business medium rebalancing\",AC$14,1)))*IF($C66=\"Resi discount\",1+AC$10,1),AB66*AC$8*IF(AND($A66=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B66=\"Small business\",AC$11,IF($B66=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AC$12,IF($D66=\"Small business medium rebalancing\",AC$14,1)))*IF($C66=\"Resi discount\",1+AC$10,1)))","v":1.4171416508526182},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AD65*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A66=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B66=\"Small business\",AD$11,IF($B66=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AD$12,IF($D66=\"Small business medium rebalancing\",AD$14,1)))*IF($C66=\"Resi discount\",1+AD$10,1),AC66*AD$8*IF(AND($A66=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B66=\"Small business\",AD$11,IF($B66=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AD$12,IF($D66=\"Small business medium rebalancing\",AD$14,1)))*IF($C66=\"Resi discount\",1+AD$10,1)))","v":1.446930844220959},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AE65*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A66=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B66=\"Small business\",AE$11,IF($B66=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AE$12,IF($D66=\"Small business medium rebalancing\",AE$14,1)))*IF($C66=\"Resi discount\",1+AE$10,1),AD66*AE$8*IF(AND($A66=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B66=\"Small business\",AE$11,IF($B66=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AE$12,IF($D66=\"Small business medium rebalancing\",AE$14,1)))*IF($C66=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AF65*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A66=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B66=\"Small business\",AF$11,IF($B66=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AF$12,IF($D66=\"Small business medium rebalancing\",AF$14,1)))*IF($C66=\"Resi discount\",1+AF$10,1),AE66*AF$8*IF(AND($A66=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B66=\"Small business\",AF$11,IF($B66=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AF$12,IF($D66=\"Small business medium rebalancing\",AF$14,1)))*IF($C66=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AG65*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A66=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B66=\"Small business\",AG$11,IF($B66=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AG$12,IF($D66=\"Small business medium rebalancing\",AG$14,1)))*IF($C66=\"Resi discount\",1+AG$10,1),AF66*AG$8*IF(AND($A66=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B66=\"Small business\",AG$11,IF($B66=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AG$12,IF($D66=\"Small business medium rebalancing\",AG$14,1)))*IF($C66=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AH65*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A66=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B66=\"Small business\",AH$11,IF($B66=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AH$12,IF($D66=\"Small business medium rebalancing\",AH$14,1)))*IF($C66=\"Resi discount\",1+AH$10,1),AG66*AH$8*IF(AND($A66=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B66=\"Small business\",AH$11,IF($B66=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AH$12,IF($D66=\"Small business medium rebalancing\",AH$14,1)))*IF($C66=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AI65*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A66=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B66=\"Small business\",AI$11,IF($B66=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AI$12,IF($D66=\"Small business medium rebalancing\",AI$14,1)))*IF($C66=\"Resi discount\",1+AI$10,1),AH66*AI$8*IF(AND($A66=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B66=\"Small business\",AI$11,IF($B66=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AI$12,IF($D66=\"Small business medium rebalancing\",AI$14,1)))*IF($C66=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AJ65*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A66=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B66=\"Small business\",AJ$11,IF($B66=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AJ$12,IF($D66=\"Small business medium rebalancing\",AJ$14,1)))*IF($C66=\"Resi discount\",1+AJ$10,1),AI66*AJ$8*IF(AND($A66=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B66=\"Small business\",AJ$11,IF($B66=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AJ$12,IF($D66=\"Small business medium rebalancing\",AJ$14,1)))*IF($C66=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AK65*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A66=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B66=\"Small business\",AK$11,IF($B66=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AK$12,IF($D66=\"Small business medium rebalancing\",AK$14,1)))*IF($C66=\"Resi discount\",1+AK$10,1),AJ66*AK$8*IF(AND($A66=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B66=\"Small business\",AK$11,IF($B66=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AK$12,IF($D66=\"Small business medium rebalancing\",AK$14,1)))*IF($C66=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AL65*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A66=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B66=\"Small business\",AL$11,IF($B66=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AL$12,IF($D66=\"Small business medium rebalancing\",AL$14,1)))*IF($C66=\"Resi discount\",1+AL$10,1),AK66*AL$8*IF(AND($A66=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B66=\"Small business\",AL$11,IF($B66=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AL$12,IF($D66=\"Small business medium rebalancing\",AL$14,1)))*IF($C66=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AM65*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A66=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B66=\"Small business\",AM$11,IF($B66=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AM$12,IF($D66=\"Small business medium rebalancing\",AM$14,1)))*IF($C66=\"Resi discount\",1+AM$10,1),AL66*AM$8*IF(AND($A66=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B66=\"Small business\",AM$11,IF($B66=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AM$12,IF($D66=\"Small business medium rebalancing\",AM$14,1)))*IF($C66=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AN65*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A66=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B66=\"Small business\",AN$11,IF($B66=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AN$12,IF($D66=\"Small business medium rebalancing\",AN$14,1)))*IF($C66=\"Resi discount\",1+AN$10,1),AM66*AN$8*IF(AND($A66=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B66=\"Small business\",AN$11,IF($B66=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AN$12,IF($D66=\"Small business medium rebalancing\",AN$14,1)))*IF($C66=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AO65*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A66=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B66=\"Small business\",AO$11,IF($B66=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AO$12,IF($D66=\"Small business medium rebalancing\",AO$14,1)))*IF($C66=\"Resi discount\",1+AO$10,1),AN66*AO$8*IF(AND($A66=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B66=\"Small business\",AO$11,IF($B66=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AO$12,IF($D66=\"Small business medium rebalancing\",AO$14,1)))*IF($C66=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AP65*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A66=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B66=\"Small business\",AP$11,IF($B66=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AP$12,IF($D66=\"Small business medium rebalancing\",AP$14,1)))*IF($C66=\"Resi discount\",1+AP$10,1),AO66*AP$8*IF(AND($A66=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B66=\"Small business\",AP$11,IF($B66=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AP$12,IF($D66=\"Small business medium rebalancing\",AP$14,1)))*IF($C66=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AQ65*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A66=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B66=\"Small business\",AQ$11,IF($B66=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AQ$12,IF($D66=\"Small business medium rebalancing\",AQ$14,1)))*IF($C66=\"Resi discount\",1+AQ$10,1),AP66*AQ$8*IF(AND($A66=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B66=\"Small business\",AQ$11,IF($B66=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AQ$12,IF($D66=\"Small business medium rebalancing\",AQ$14,1)))*IF($C66=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AR65*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A66=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B66=\"Small business\",AR$11,IF($B66=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AR$12,IF($D66=\"Small business medium rebalancing\",AR$14,1)))*IF($C66=\"Resi discount\",1+AR$10,1),AQ66*AR$8*IF(AND($A66=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B66=\"Small business\",AR$11,IF($B66=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AR$12,IF($D66=\"Small business medium rebalancing\",AR$14,1)))*IF($C66=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AS65*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A66=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B66=\"Small business\",AS$11,IF($B66=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AS$12,IF($D66=\"Small business medium rebalancing\",AS$14,1)))*IF($C66=\"Resi discount\",1+AS$10,1),AR66*AS$8*IF(AND($A66=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B66=\"Small business\",AS$11,IF($B66=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AS$12,IF($D66=\"Small business medium rebalancing\",AS$14,1)))*IF($C66=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AT65*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A66=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B66=\"Small business\",AT$11,IF($B66=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AT$12,IF($D66=\"Small business medium rebalancing\",AT$14,1)))*IF($C66=\"Resi discount\",1+AT$10,1),AS66*AT$8*IF(AND($A66=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B66=\"Small business\",AT$11,IF($B66=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AT$12,IF($D66=\"Small business medium rebalancing\",AT$14,1)))*IF($C66=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AU65*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A66=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B66=\"Small business\",AU$11,IF($B66=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AU$12,IF($D66=\"Small business medium rebalancing\",AU$14,1)))*IF($C66=\"Resi discount\",1+AU$10,1),AT66*AU$8*IF(AND($A66=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B66=\"Small business\",AU$11,IF($B66=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AU$12,IF($D66=\"Small business medium rebalancing\",AU$14,1)))*IF($C66=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AV65*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A66=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B66=\"Small business\",AV$11,IF($B66=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AV$12,IF($D66=\"Small business medium rebalancing\",AV$14,1)))*IF($C66=\"Resi discount\",1+AV$10,1),AU66*AV$8*IF(AND($A66=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B66=\"Small business\",AV$11,IF($B66=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AV$12,IF($D66=\"Small business medium rebalancing\",AV$14,1)))*IF($C66=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AW65*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A66=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B66=\"Small business\",AW$11,IF($B66=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AW$12,IF($D66=\"Small business medium rebalancing\",AW$14,1)))*IF($C66=\"Resi discount\",1+AW$10,1),AV66*AW$8*IF(AND($A66=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B66=\"Small business\",AW$11,IF($B66=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AW$12,IF($D66=\"Small business medium rebalancing\",AW$14,1)))*IF($C66=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AX65*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A66=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B66=\"Small business\",AX$11,IF($B66=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AX$12,IF($D66=\"Small business medium rebalancing\",AX$14,1)))*IF($C66=\"Resi discount\",1+AX$10,1),AW66*AX$8*IF(AND($A66=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B66=\"Small business\",AX$11,IF($B66=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AX$12,IF($D66=\"Small business medium rebalancing\",AX$14,1)))*IF($C66=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AY65*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A66=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B66=\"Small business\",AY$11,IF($B66=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AY$12,IF($D66=\"Small business medium rebalancing\",AY$14,1)))*IF($C66=\"Resi discount\",1+AY$10,1),AX66*AY$8*IF(AND($A66=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B66=\"Small business\",AY$11,IF($B66=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AY$12,IF($D66=\"Small business medium rebalancing\",AY$14,1)))*IF($C66=\"Resi discount\",1+AY$10,1)))","v":1.3055315196160944},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),AZ65*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A66=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B66=\"Small business\",AZ$11,IF($B66=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AZ$12,IF($D66=\"Small business medium rebalancing\",AZ$14,1)))*IF($C66=\"Resi discount\",1+AZ$10,1),AY66*AZ$8*IF(AND($A66=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B66=\"Small business\",AZ$11,IF($B66=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",AZ$12,IF($D66=\"Small business medium rebalancing\",AZ$14,1)))*IF($C66=\"Resi discount\",1+AZ$10,1)))","v":1.3398215323398814},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BA65*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A66=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B66=\"Small business\",BA$11,IF($B66=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BA$12,IF($D66=\"Small business medium rebalancing\",BA$14,1)))*IF($C66=\"Resi discount\",1+BA$10,1),AZ66*BA$8*IF(AND($A66=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B66=\"Small business\",BA$11,IF($B66=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BA$12,IF($D66=\"Small business medium rebalancing\",BA$14,1)))*IF($C66=\"Resi discount\",1+BA$10,1)))","v":1.3768003816903092},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BB65*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A66=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B66=\"Small business\",BB$11,IF($B66=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BB$12,IF($D66=\"Small business medium rebalancing\",BB$14,1)))*IF($C66=\"Resi discount\",1+BB$10,1),BA66*BB$8*IF(AND($A66=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B66=\"Small business\",BB$11,IF($B66=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BB$12,IF($D66=\"Small business medium rebalancing\",BB$14,1)))*IF($C66=\"Resi discount\",1+BB$10,1)))","v":1.4171416508526182},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BC65*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A66=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B66=\"Small business\",BC$11,IF($B66=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BC$12,IF($D66=\"Small business medium rebalancing\",BC$14,1)))*IF($C66=\"Resi discount\",1+BC$10,1),BB66*BC$8*IF(AND($A66=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B66=\"Small business\",BC$11,IF($B66=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BC$12,IF($D66=\"Small business medium rebalancing\",BC$14,1)))*IF($C66=\"Resi discount\",1+BC$10,1)))","v":1.446930844220959},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BD65*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A66=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B66=\"Small business\",BD$11,IF($B66=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BD$12,IF($D66=\"Small business medium rebalancing\",BD$14,1)))*IF($C66=\"Resi discount\",1+BD$10,1),BC66*BD$8*IF(AND($A66=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B66=\"Small business\",BD$11,IF($B66=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BD$12,IF($D66=\"Small business medium rebalancing\",BD$14,1)))*IF($C66=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BE65*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A66=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B66=\"Small business\",BE$11,IF($B66=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BE$12,IF($D66=\"Small business medium rebalancing\",BE$14,1)))*IF($C66=\"Resi discount\",1+BE$10,1),BD66*BE$8*IF(AND($A66=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B66=\"Small business\",BE$11,IF($B66=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BE$12,IF($D66=\"Small business medium rebalancing\",BE$14,1)))*IF($C66=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BF65*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A66=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B66=\"Small business\",BF$11,IF($B66=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BF$12,IF($D66=\"Small business medium rebalancing\",BF$14,1)))*IF($C66=\"Resi discount\",1+BF$10,1),BE66*BF$8*IF(AND($A66=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B66=\"Small business\",BF$11,IF($B66=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BF$12,IF($D66=\"Small business medium rebalancing\",BF$14,1)))*IF($C66=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BG65*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A66=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B66=\"Small business\",BG$11,IF($B66=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BG$12,IF($D66=\"Small business medium rebalancing\",BG$14,1)))*IF($C66=\"Resi discount\",1+BG$10,1),BF66*BG$8*IF(AND($A66=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B66=\"Small business\",BG$11,IF($B66=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BG$12,IF($D66=\"Small business medium rebalancing\",BG$14,1)))*IF($C66=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BH65*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A66=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B66=\"Small business\",BH$11,IF($B66=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BH$12,IF($D66=\"Small business medium rebalancing\",BH$14,1)))*IF($C66=\"Resi discount\",1+BH$10,1),BG66*BH$8*IF(AND($A66=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B66=\"Small business\",BH$11,IF($B66=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BH$12,IF($D66=\"Small business medium rebalancing\",BH$14,1)))*IF($C66=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BI65*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A66=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B66=\"Small business\",BI$11,IF($B66=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BI$12,IF($D66=\"Small business medium rebalancing\",BI$14,1)))*IF($C66=\"Resi discount\",1+BI$10,1),BH66*BI$8*IF(AND($A66=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B66=\"Small business\",BI$11,IF($B66=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BI$12,IF($D66=\"Small business medium rebalancing\",BI$14,1)))*IF($C66=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BJ65*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A66=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B66=\"Small business\",BJ$11,IF($B66=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BJ$12,IF($D66=\"Small business medium rebalancing\",BJ$14,1)))*IF($C66=\"Resi discount\",1+BJ$10,1),BI66*BJ$8*IF(AND($A66=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B66=\"Small business\",BJ$11,IF($B66=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BJ$12,IF($D66=\"Small business medium rebalancing\",BJ$14,1)))*IF($C66=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BK65*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A66=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B66=\"Small business\",BK$11,IF($B66=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BK$12,IF($D66=\"Small business medium rebalancing\",BK$14,1)))*IF($C66=\"Resi discount\",1+BK$10,1),BJ66*BK$8*IF(AND($A66=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B66=\"Small business\",BK$11,IF($B66=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BK$12,IF($D66=\"Small business medium rebalancing\",BK$14,1)))*IF($C66=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BL65*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A66=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B66=\"Small business\",BL$11,IF($B66=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BL$12,IF($D66=\"Small business medium rebalancing\",BL$14,1)))*IF($C66=\"Resi discount\",1+BL$10,1),BK66*BL$8*IF(AND($A66=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B66=\"Small business\",BL$11,IF($B66=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BL$12,IF($D66=\"Small business medium rebalancing\",BL$14,1)))*IF($C66=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BM65*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A66=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B66=\"Small business\",BM$11,IF($B66=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BM$12,IF($D66=\"Small business medium rebalancing\",BM$14,1)))*IF($C66=\"Resi discount\",1+BM$10,1),BL66*BM$8*IF(AND($A66=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B66=\"Small business\",BM$11,IF($B66=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BM$12,IF($D66=\"Small business medium rebalancing\",BM$14,1)))*IF($C66=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BN65*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A66=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B66=\"Small business\",BN$11,IF($B66=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BN$12,IF($D66=\"Small business medium rebalancing\",BN$14,1)))*IF($C66=\"Resi discount\",1+BN$10,1),BM66*BN$8*IF(AND($A66=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B66=\"Small business\",BN$11,IF($B66=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BN$12,IF($D66=\"Small business medium rebalancing\",BN$14,1)))*IF($C66=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BO65*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A66=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B66=\"Small business\",BO$11,IF($B66=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BO$12,IF($D66=\"Small business medium rebalancing\",BO$14,1)))*IF($C66=\"Resi discount\",1+BO$10,1),BN66*BO$8*IF(AND($A66=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B66=\"Small business\",BO$11,IF($B66=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BO$12,IF($D66=\"Small business medium rebalancing\",BO$14,1)))*IF($C66=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BP65*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A66=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B66=\"Small business\",BP$11,IF($B66=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BP$12,IF($D66=\"Small business medium rebalancing\",BP$14,1)))*IF($C66=\"Resi discount\",1+BP$10,1),BO66*BP$8*IF(AND($A66=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B66=\"Small business\",BP$11,IF($B66=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BP$12,IF($D66=\"Small business medium rebalancing\",BP$14,1)))*IF($C66=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BQ65*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A66=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B66=\"Small business\",BQ$11,IF($B66=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BQ$12,IF($D66=\"Small business medium rebalancing\",BQ$14,1)))*IF($C66=\"Resi discount\",1+BQ$10,1),BP66*BQ$8*IF(AND($A66=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B66=\"Small business\",BQ$11,IF($B66=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BQ$12,IF($D66=\"Small business medium rebalancing\",BQ$14,1)))*IF($C66=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BR65*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A66=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B66=\"Small business\",BR$11,IF($B66=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BR$12,IF($D66=\"Small business medium rebalancing\",BR$14,1)))*IF($C66=\"Resi discount\",1+BR$10,1),BQ66*BR$8*IF(AND($A66=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B66=\"Small business\",BR$11,IF($B66=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BR$12,IF($D66=\"Small business medium rebalancing\",BR$14,1)))*IF($C66=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BS65*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A66=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B66=\"Small business\",BS$11,IF($B66=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BS$12,IF($D66=\"Small business medium rebalancing\",BS$14,1)))*IF($C66=\"Resi discount\",1+BS$10,1),BR66*BS$8*IF(AND($A66=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B66=\"Small business\",BS$11,IF($B66=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BS$12,IF($D66=\"Small business medium rebalancing\",BS$14,1)))*IF($C66=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BT65*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A66=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B66=\"Small business\",BT$11,IF($B66=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BT$12,IF($D66=\"Small business medium rebalancing\",BT$14,1)))*IF($C66=\"Resi discount\",1+BT$10,1),BS66*BT$8*IF(AND($A66=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B66=\"Small business\",BT$11,IF($B66=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BT$12,IF($D66=\"Small business medium rebalancing\",BT$14,1)))*IF($C66=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BU65*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A66=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B66=\"Small business\",BU$11,IF($B66=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BU$12,IF($D66=\"Small business medium rebalancing\",BU$14,1)))*IF($C66=\"Resi discount\",1+BU$10,1),BT66*BU$8*IF(AND($A66=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B66=\"Small business\",BU$11,IF($B66=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BU$12,IF($D66=\"Small business medium rebalancing\",BU$14,1)))*IF($C66=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BV65*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A66=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B66=\"Small business\",BV$11,IF($B66=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BV$12,IF($D66=\"Small business medium rebalancing\",BV$14,1)))*IF($C66=\"Resi discount\",1+BV$10,1),BU66*BV$8*IF(AND($A66=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B66=\"Small business\",BV$11,IF($B66=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BV$12,IF($D66=\"Small business medium rebalancing\",BV$14,1)))*IF($C66=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BW65*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A66=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B66=\"Small business\",BW$11,IF($B66=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BW$12,IF($D66=\"Small business medium rebalancing\",BW$14,1)))*IF($C66=\"Resi discount\",1+BW$10,1),BV66*BW$8*IF(AND($A66=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B66=\"Small business\",BW$11,IF($B66=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BW$12,IF($D66=\"Small business medium rebalancing\",BW$14,1)))*IF($C66=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BX65*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A66=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B66=\"Small business\",BX$11,IF($B66=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BX$12,IF($D66=\"Small business medium rebalancing\",BX$14,1)))*IF($C66=\"Resi discount\",1+BX$10,1),BW66*BX$8*IF(AND($A66=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B66=\"Small business\",BX$11,IF($B66=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BX$12,IF($D66=\"Small business medium rebalancing\",BX$14,1)))*IF($C66=\"Resi discount\",1+BX$10,1)))","v":0},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BY65*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A66=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B66=\"Small business\",BY$11,IF($B66=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BY$12,IF($D66=\"Small business medium rebalancing\",BY$14,1)))*IF($C66=\"Resi discount\",1+BY$10,1),BX66*BY$8*IF(AND($A66=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B66=\"Small business\",BY$11,IF($B66=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BY$12,IF($D66=\"Small business medium rebalancing\",BY$14,1)))*IF($C66=\"Resi discount\",1+BY$10,1)))","v":0},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),BZ65*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A66=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B66=\"Small business\",BZ$11,IF($B66=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BZ$12,IF($D66=\"Small business medium rebalancing\",BZ$14,1)))*IF($C66=\"Resi discount\",1+BZ$10,1),BY66*BZ$8*IF(AND($A66=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B66=\"Small business\",BZ$11,IF($B66=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",BZ$12,IF($D66=\"Small business medium rebalancing\",BZ$14,1)))*IF($C66=\"Resi discount\",1+BZ$10,1)))","v":0},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CA65*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A66=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B66=\"Small business\",CA$11,IF($B66=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CA$12,IF($D66=\"Small business medium rebalancing\",CA$14,1)))*IF($C66=\"Resi discount\",1+CA$10,1),BZ66*CA$8*IF(AND($A66=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B66=\"Small business\",CA$11,IF($B66=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CA$12,IF($D66=\"Small business medium rebalancing\",CA$14,1)))*IF($C66=\"Resi discount\",1+CA$10,1)))","v":0},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CB65*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A66=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B66=\"Small business\",CB$11,IF($B66=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CB$12,IF($D66=\"Small business medium rebalancing\",CB$14,1)))*IF($C66=\"Resi discount\",1+CB$10,1),CA66*CB$8*IF(AND($A66=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B66=\"Small business\",CB$11,IF($B66=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CB$12,IF($D66=\"Small business medium rebalancing\",CB$14,1)))*IF($C66=\"Resi discount\",1+CB$10,1)))","v":0},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CC65*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A66=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B66=\"Small business\",CC$11,IF($B66=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CC$12,IF($D66=\"Small business medium rebalancing\",CC$14,1)))*IF($C66=\"Resi discount\",1+CC$10,1),CB66*CC$8*IF(AND($A66=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B66=\"Small business\",CC$11,IF($B66=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CC$12,IF($D66=\"Small business medium rebalancing\",CC$14,1)))*IF($C66=\"Resi discount\",1+CC$10,1)))","v":0},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CD65*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A66=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B66=\"Small business\",CD$11,IF($B66=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CD$12,IF($D66=\"Small business medium rebalancing\",CD$14,1)))*IF($C66=\"Resi discount\",1+CD$10,1),CC66*CD$8*IF(AND($A66=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B66=\"Small business\",CD$11,IF($B66=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CD$12,IF($D66=\"Small business medium rebalancing\",CD$14,1)))*IF($C66=\"Resi discount\",1+CD$10,1)))","v":0},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CE65*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A66=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B66=\"Small business\",CE$11,IF($B66=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CE$12,IF($D66=\"Small business medium rebalancing\",CE$14,1)))*IF($C66=\"Resi discount\",1+CE$10,1),CD66*CE$8*IF(AND($A66=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B66=\"Small business\",CE$11,IF($B66=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CE$12,IF($D66=\"Small business medium rebalancing\",CE$14,1)))*IF($C66=\"Resi discount\",1+CE$10,1)))","v":0},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CF65*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A66=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B66=\"Small business\",CF$11,IF($B66=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CF$12,IF($D66=\"Small business medium rebalancing\",CF$14,1)))*IF($C66=\"Resi discount\",1+CF$10,1),CE66*CF$8*IF(AND($A66=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B66=\"Small business\",CF$11,IF($B66=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CF$12,IF($D66=\"Small business medium rebalancing\",CF$14,1)))*IF($C66=\"Resi discount\",1+CF$10,1)))","v":0},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CG65*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A66=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B66=\"Small business\",CG$11,IF($B66=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CG$12,IF($D66=\"Small business medium rebalancing\",CG$14,1)))*IF($C66=\"Resi discount\",1+CG$10,1),CF66*CG$8*IF(AND($A66=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B66=\"Small business\",CG$11,IF($B66=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CG$12,IF($D66=\"Small business medium rebalancing\",CG$14,1)))*IF($C66=\"Resi discount\",1+CG$10,1)))","v":0},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CH65*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A66=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B66=\"Small business\",CH$11,IF($B66=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CH$12,IF($D66=\"Small business medium rebalancing\",CH$14,1)))*IF($C66=\"Resi discount\",1+CH$10,1),CG66*CH$8*IF(AND($A66=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B66=\"Small business\",CH$11,IF($B66=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CH$12,IF($D66=\"Small business medium rebalancing\",CH$14,1)))*IF($C66=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CI65*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A66=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B66=\"Small business\",CI$11,IF($B66=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CI$12,IF($D66=\"Small business medium rebalancing\",CI$14,1)))*IF($C66=\"Resi discount\",1+CI$10,1),CH66*CI$8*IF(AND($A66=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B66=\"Small business\",CI$11,IF($B66=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CI$12,IF($D66=\"Small business medium rebalancing\",CI$14,1)))*IF($C66=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CJ65*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A66=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B66=\"Small business\",CJ$11,IF($B66=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CJ$12,IF($D66=\"Small business medium rebalancing\",CJ$14,1)))*IF($C66=\"Resi discount\",1+CJ$10,1),CI66*CJ$8*IF(AND($A66=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B66=\"Small business\",CJ$11,IF($B66=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CJ$12,IF($D66=\"Small business medium rebalancing\",CJ$14,1)))*IF($C66=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CK65*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A66=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B66=\"Small business\",CK$11,IF($B66=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CK$12,IF($D66=\"Small business medium rebalancing\",CK$14,1)))*IF($C66=\"Resi discount\",1+CK$10,1),CJ66*CK$8*IF(AND($A66=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B66=\"Small business\",CK$11,IF($B66=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CK$12,IF($D66=\"Small business medium rebalancing\",CK$14,1)))*IF($C66=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CL65*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A66=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B66=\"Small business\",CL$11,IF($B66=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CL$12,IF($D66=\"Small business medium rebalancing\",CL$14,1)))*IF($C66=\"Resi discount\",1+CL$10,1),CK66*CL$8*IF(AND($A66=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B66=\"Small business\",CL$11,IF($B66=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CL$12,IF($D66=\"Small business medium rebalancing\",CL$14,1)))*IF($C66=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CM65*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A66=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B66=\"Small business\",CM$11,IF($B66=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CM$12,IF($D66=\"Small business medium rebalancing\",CM$14,1)))*IF($C66=\"Resi discount\",1+CM$10,1),CL66*CM$8*IF(AND($A66=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B66=\"Small business\",CM$11,IF($B66=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CM$12,IF($D66=\"Small business medium rebalancing\",CM$14,1)))*IF($C66=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CN65*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A66=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B66=\"Small business\",CN$11,IF($B66=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CN$12,IF($D66=\"Small business medium rebalancing\",CN$14,1)))*IF($C66=\"Resi discount\",1+CN$10,1),CM66*CN$8*IF(AND($A66=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B66=\"Small business\",CN$11,IF($B66=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CN$12,IF($D66=\"Small business medium rebalancing\",CN$14,1)))*IF($C66=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CO65*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A66=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B66=\"Small business\",CO$11,IF($B66=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CO$12,IF($D66=\"Small business medium rebalancing\",CO$14,1)))*IF($C66=\"Resi discount\",1+CO$10,1),CN66*CO$8*IF(AND($A66=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B66=\"Small business\",CO$11,IF($B66=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CO$12,IF($D66=\"Small business medium rebalancing\",CO$14,1)))*IF($C66=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CP65*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A66=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B66=\"Small business\",CP$11,IF($B66=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CP$12,IF($D66=\"Small business medium rebalancing\",CP$14,1)))*IF($C66=\"Resi discount\",1+CP$10,1),CO66*CP$8*IF(AND($A66=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B66=\"Small business\",CP$11,IF($B66=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CP$12,IF($D66=\"Small business medium rebalancing\",CP$14,1)))*IF($C66=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E66=\"NAT56\",$E66=\"NAT75\")),CQ65*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E66,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A66=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B66=\"Small business\",CQ$11,IF($B66=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CQ$12,IF($D66=\"Small business medium rebalancing\",CQ$14,1)))*IF($C66=\"Resi discount\",1+CQ$10,1),CP66*CQ$8*IF(AND($A66=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B66=\"Small business\",CQ$11,IF($B66=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D66=\"Small business rebalancing\",CQ$12,IF($D66=\"Small business medium rebalancing\",CQ$14,1)))*IF($C66=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$55","v":"NSP94"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),F66*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A67=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B67=\"Small business\",F$11,IF($B67=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",F$12,IF($D67=\"Small business medium rebalancing\",F$14,1)))*IF($C67=\"Resi discount\",1+F$10,1),E67*F$8*IF(AND($A67=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B67=\"Small business\",F$11,IF($B67=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",F$12,IF($D67=\"Small business medium rebalancing\",F$14,1)))*IF($C67=\"Resi discount\",1+F$10,1)))","v":27915.587879494873},{"$f":"IF(AND(G$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),G66*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A67=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B67=\"Small business\",G$11,IF($B67=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",G$12,IF($D67=\"Small business medium rebalancing\",G$14,1)))*IF($C67=\"Resi discount\",1+G$10,1),F67*G$8*IF(AND($A67=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B67=\"Small business\",G$11,IF($B67=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",G$12,IF($D67=\"Small business medium rebalancing\",G$14,1)))*IF($C67=\"Resi discount\",1+G$10,1)))","v":28648.795656708371},{"$f":"IF(AND(H$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),H66*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A67=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B67=\"Small business\",H$11,IF($B67=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",H$12,IF($D67=\"Small business medium rebalancing\",H$14,1)))*IF($C67=\"Resi discount\",1+H$10,1),G67*H$8*IF(AND($A67=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B67=\"Small business\",H$11,IF($B67=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",H$12,IF($D67=\"Small business medium rebalancing\",H$14,1)))*IF($C67=\"Resi discount\",1+H$10,1)))","v":29439.497606997567},{"$f":"IF(AND(I$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),I66*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A67=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B67=\"Small business\",I$11,IF($B67=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",I$12,IF($D67=\"Small business medium rebalancing\",I$14,1)))*IF($C67=\"Resi discount\",1+I$10,1),H67*I$8*IF(AND($A67=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B67=\"Small business\",I$11,IF($B67=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",I$12,IF($D67=\"Small business medium rebalancing\",I$14,1)))*IF($C67=\"Resi discount\",1+I$10,1)))","v":30302.096653860834},{"$f":"IF(AND(J$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),J66*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A67=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B67=\"Small business\",J$11,IF($B67=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",J$12,IF($D67=\"Small business medium rebalancing\",J$14,1)))*IF($C67=\"Resi discount\",1+J$10,1),I67*J$8*IF(AND($A67=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B67=\"Small business\",J$11,IF($B67=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",J$12,IF($D67=\"Small business medium rebalancing\",J$14,1)))*IF($C67=\"Resi discount\",1+J$10,1)))","v":30939.065453800427},{"$f":"IF(AND(K$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),K66*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A67=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B67=\"Small business\",K$11,IF($B67=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",K$12,IF($D67=\"Small business medium rebalancing\",K$14,1)))*IF($C67=\"Resi discount\",1+K$10,1),J67*K$8*IF(AND($A67=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B67=\"Small business\",K$11,IF($B67=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",K$12,IF($D67=\"Small business medium rebalancing\",K$14,1)))*IF($C67=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),L66*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A67=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B67=\"Small business\",L$11,IF($B67=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",L$12,IF($D67=\"Small business medium rebalancing\",L$14,1)))*IF($C67=\"Resi discount\",1+L$10,1),K67*L$8*IF(AND($A67=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B67=\"Small business\",L$11,IF($B67=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",L$12,IF($D67=\"Small business medium rebalancing\",L$14,1)))*IF($C67=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),M66*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A67=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B67=\"Small business\",M$11,IF($B67=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",M$12,IF($D67=\"Small business medium rebalancing\",M$14,1)))*IF($C67=\"Resi discount\",1+M$10,1),L67*M$8*IF(AND($A67=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B67=\"Small business\",M$11,IF($B67=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",M$12,IF($D67=\"Small business medium rebalancing\",M$14,1)))*IF($C67=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),N66*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A67=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B67=\"Small business\",N$11,IF($B67=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",N$12,IF($D67=\"Small business medium rebalancing\",N$14,1)))*IF($C67=\"Resi discount\",1+N$10,1),M67*N$8*IF(AND($A67=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B67=\"Small business\",N$11,IF($B67=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",N$12,IF($D67=\"Small business medium rebalancing\",N$14,1)))*IF($C67=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),O66*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A67=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B67=\"Small business\",O$11,IF($B67=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",O$12,IF($D67=\"Small business medium rebalancing\",O$14,1)))*IF($C67=\"Resi discount\",1+O$10,1),N67*O$8*IF(AND($A67=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B67=\"Small business\",O$11,IF($B67=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",O$12,IF($D67=\"Small business medium rebalancing\",O$14,1)))*IF($C67=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),P66*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A67=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B67=\"Small business\",P$11,IF($B67=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",P$12,IF($D67=\"Small business medium rebalancing\",P$14,1)))*IF($C67=\"Resi discount\",1+P$10,1),O67*P$8*IF(AND($A67=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B67=\"Small business\",P$11,IF($B67=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",P$12,IF($D67=\"Small business medium rebalancing\",P$14,1)))*IF($C67=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),Q66*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A67=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B67=\"Small business\",Q$11,IF($B67=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",Q$12,IF($D67=\"Small business medium rebalancing\",Q$14,1)))*IF($C67=\"Resi discount\",1+Q$10,1),P67*Q$8*IF(AND($A67=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B67=\"Small business\",Q$11,IF($B67=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",Q$12,IF($D67=\"Small business medium rebalancing\",Q$14,1)))*IF($C67=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),R66*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A67=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B67=\"Small business\",R$11,IF($B67=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",R$12,IF($D67=\"Small business medium rebalancing\",R$14,1)))*IF($C67=\"Resi discount\",1+R$10,1),Q67*R$8*IF(AND($A67=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B67=\"Small business\",R$11,IF($B67=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",R$12,IF($D67=\"Small business medium rebalancing\",R$14,1)))*IF($C67=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),S66*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A67=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B67=\"Small business\",S$11,IF($B67=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",S$12,IF($D67=\"Small business medium rebalancing\",S$14,1)))*IF($C67=\"Resi discount\",1+S$10,1),R67*S$8*IF(AND($A67=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B67=\"Small business\",S$11,IF($B67=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",S$12,IF($D67=\"Small business medium rebalancing\",S$14,1)))*IF($C67=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),T66*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A67=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B67=\"Small business\",T$11,IF($B67=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",T$12,IF($D67=\"Small business medium rebalancing\",T$14,1)))*IF($C67=\"Resi discount\",1+T$10,1),S67*T$8*IF(AND($A67=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B67=\"Small business\",T$11,IF($B67=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",T$12,IF($D67=\"Small business medium rebalancing\",T$14,1)))*IF($C67=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),U66*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A67=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B67=\"Small business\",U$11,IF($B67=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",U$12,IF($D67=\"Small business medium rebalancing\",U$14,1)))*IF($C67=\"Resi discount\",1+U$10,1),T67*U$8*IF(AND($A67=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B67=\"Small business\",U$11,IF($B67=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",U$12,IF($D67=\"Small business medium rebalancing\",U$14,1)))*IF($C67=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),V66*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A67=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B67=\"Small business\",V$11,IF($B67=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",V$12,IF($D67=\"Small business medium rebalancing\",V$14,1)))*IF($C67=\"Resi discount\",1+V$10,1),U67*V$8*IF(AND($A67=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B67=\"Small business\",V$11,IF($B67=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",V$12,IF($D67=\"Small business medium rebalancing\",V$14,1)))*IF($C67=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),W66*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A67=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B67=\"Small business\",W$11,IF($B67=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",W$12,IF($D67=\"Small business medium rebalancing\",W$14,1)))*IF($C67=\"Resi discount\",1+W$10,1),V67*W$8*IF(AND($A67=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B67=\"Small business\",W$11,IF($B67=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",W$12,IF($D67=\"Small business medium rebalancing\",W$14,1)))*IF($C67=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),X66*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A67=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B67=\"Small business\",X$11,IF($B67=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",X$12,IF($D67=\"Small business medium rebalancing\",X$14,1)))*IF($C67=\"Resi discount\",1+X$10,1),W67*X$8*IF(AND($A67=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B67=\"Small business\",X$11,IF($B67=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",X$12,IF($D67=\"Small business medium rebalancing\",X$14,1)))*IF($C67=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),Y66*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A67=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B67=\"Small business\",Y$11,IF($B67=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",Y$12,IF($D67=\"Small business medium rebalancing\",Y$14,1)))*IF($C67=\"Resi discount\",1+Y$10,1),X67*Y$8*IF(AND($A67=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B67=\"Small business\",Y$11,IF($B67=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",Y$12,IF($D67=\"Small business medium rebalancing\",Y$14,1)))*IF($C67=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),Z66*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A67=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B67=\"Small business\",Z$11,IF($B67=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",Z$12,IF($D67=\"Small business medium rebalancing\",Z$14,1)))*IF($C67=\"Resi discount\",1+Z$10,1),Y67*Z$8*IF(AND($A67=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B67=\"Small business\",Z$11,IF($B67=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",Z$12,IF($D67=\"Small business medium rebalancing\",Z$14,1)))*IF($C67=\"Resi discount\",1+Z$10,1)))","v":0.61862278303926221},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AA66*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A67=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B67=\"Small business\",AA$11,IF($B67=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AA$12,IF($D67=\"Small business medium rebalancing\",AA$14,1)))*IF($C67=\"Resi discount\",1+AA$10,1),Z67*AA$8*IF(AND($A67=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B67=\"Small business\",AA$11,IF($B67=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AA$12,IF($D67=\"Small business medium rebalancing\",AA$14,1)))*IF($C67=\"Resi discount\",1+AA$10,1)))","v":0.63487101817025215},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AB66*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A67=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B67=\"Small business\",AB$11,IF($B67=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AB$12,IF($D67=\"Small business medium rebalancing\",AB$14,1)))*IF($C67=\"Resi discount\",1+AB$10,1),AA67*AB$8*IF(AND($A67=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B67=\"Small business\",AB$11,IF($B67=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AB$12,IF($D67=\"Small business medium rebalancing\",AB$14,1)))*IF($C67=\"Resi discount\",1+AB$10,1)))","v":0.65239335168348522},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AC66*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A67=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B67=\"Small business\",AC$11,IF($B67=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AC$12,IF($D67=\"Small business medium rebalancing\",AC$14,1)))*IF($C67=\"Resi discount\",1+AC$10,1),AB67*AC$8*IF(AND($A67=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B67=\"Small business\",AC$11,IF($B67=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AC$12,IF($D67=\"Small business medium rebalancing\",AC$14,1)))*IF($C67=\"Resi discount\",1+AC$10,1)))","v":0.67150895925446308},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AD66*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A67=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B67=\"Small business\",AD$11,IF($B67=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AD$12,IF($D67=\"Small business medium rebalancing\",AD$14,1)))*IF($C67=\"Resi discount\",1+AD$10,1),AC67*AD$8*IF(AND($A67=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B67=\"Small business\",AD$11,IF($B67=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AD$12,IF($D67=\"Small business medium rebalancing\",AD$14,1)))*IF($C67=\"Resi discount\",1+AD$10,1)))","v":0.68562449260553582},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AE66*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A67=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B67=\"Small business\",AE$11,IF($B67=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AE$12,IF($D67=\"Small business medium rebalancing\",AE$14,1)))*IF($C67=\"Resi discount\",1+AE$10,1),AD67*AE$8*IF(AND($A67=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B67=\"Small business\",AE$11,IF($B67=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AE$12,IF($D67=\"Small business medium rebalancing\",AE$14,1)))*IF($C67=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AF66*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A67=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B67=\"Small business\",AF$11,IF($B67=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AF$12,IF($D67=\"Small business medium rebalancing\",AF$14,1)))*IF($C67=\"Resi discount\",1+AF$10,1),AE67*AF$8*IF(AND($A67=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B67=\"Small business\",AF$11,IF($B67=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AF$12,IF($D67=\"Small business medium rebalancing\",AF$14,1)))*IF($C67=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AG66*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A67=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B67=\"Small business\",AG$11,IF($B67=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AG$12,IF($D67=\"Small business medium rebalancing\",AG$14,1)))*IF($C67=\"Resi discount\",1+AG$10,1),AF67*AG$8*IF(AND($A67=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B67=\"Small business\",AG$11,IF($B67=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AG$12,IF($D67=\"Small business medium rebalancing\",AG$14,1)))*IF($C67=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AH66*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A67=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B67=\"Small business\",AH$11,IF($B67=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AH$12,IF($D67=\"Small business medium rebalancing\",AH$14,1)))*IF($C67=\"Resi discount\",1+AH$10,1),AG67*AH$8*IF(AND($A67=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B67=\"Small business\",AH$11,IF($B67=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AH$12,IF($D67=\"Small business medium rebalancing\",AH$14,1)))*IF($C67=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AI66*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A67=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B67=\"Small business\",AI$11,IF($B67=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AI$12,IF($D67=\"Small business medium rebalancing\",AI$14,1)))*IF($C67=\"Resi discount\",1+AI$10,1),AH67*AI$8*IF(AND($A67=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B67=\"Small business\",AI$11,IF($B67=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AI$12,IF($D67=\"Small business medium rebalancing\",AI$14,1)))*IF($C67=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AJ66*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A67=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B67=\"Small business\",AJ$11,IF($B67=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AJ$12,IF($D67=\"Small business medium rebalancing\",AJ$14,1)))*IF($C67=\"Resi discount\",1+AJ$10,1),AI67*AJ$8*IF(AND($A67=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B67=\"Small business\",AJ$11,IF($B67=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AJ$12,IF($D67=\"Small business medium rebalancing\",AJ$14,1)))*IF($C67=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AK66*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A67=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B67=\"Small business\",AK$11,IF($B67=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AK$12,IF($D67=\"Small business medium rebalancing\",AK$14,1)))*IF($C67=\"Resi discount\",1+AK$10,1),AJ67*AK$8*IF(AND($A67=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B67=\"Small business\",AK$11,IF($B67=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AK$12,IF($D67=\"Small business medium rebalancing\",AK$14,1)))*IF($C67=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AL66*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A67=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B67=\"Small business\",AL$11,IF($B67=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AL$12,IF($D67=\"Small business medium rebalancing\",AL$14,1)))*IF($C67=\"Resi discount\",1+AL$10,1),AK67*AL$8*IF(AND($A67=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B67=\"Small business\",AL$11,IF($B67=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AL$12,IF($D67=\"Small business medium rebalancing\",AL$14,1)))*IF($C67=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AM66*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A67=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B67=\"Small business\",AM$11,IF($B67=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AM$12,IF($D67=\"Small business medium rebalancing\",AM$14,1)))*IF($C67=\"Resi discount\",1+AM$10,1),AL67*AM$8*IF(AND($A67=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B67=\"Small business\",AM$11,IF($B67=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AM$12,IF($D67=\"Small business medium rebalancing\",AM$14,1)))*IF($C67=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AN66*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A67=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B67=\"Small business\",AN$11,IF($B67=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AN$12,IF($D67=\"Small business medium rebalancing\",AN$14,1)))*IF($C67=\"Resi discount\",1+AN$10,1),AM67*AN$8*IF(AND($A67=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B67=\"Small business\",AN$11,IF($B67=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AN$12,IF($D67=\"Small business medium rebalancing\",AN$14,1)))*IF($C67=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AO66*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A67=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B67=\"Small business\",AO$11,IF($B67=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AO$12,IF($D67=\"Small business medium rebalancing\",AO$14,1)))*IF($C67=\"Resi discount\",1+AO$10,1),AN67*AO$8*IF(AND($A67=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B67=\"Small business\",AO$11,IF($B67=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AO$12,IF($D67=\"Small business medium rebalancing\",AO$14,1)))*IF($C67=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AP66*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A67=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B67=\"Small business\",AP$11,IF($B67=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AP$12,IF($D67=\"Small business medium rebalancing\",AP$14,1)))*IF($C67=\"Resi discount\",1+AP$10,1),AO67*AP$8*IF(AND($A67=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B67=\"Small business\",AP$11,IF($B67=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AP$12,IF($D67=\"Small business medium rebalancing\",AP$14,1)))*IF($C67=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AQ66*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A67=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B67=\"Small business\",AQ$11,IF($B67=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AQ$12,IF($D67=\"Small business medium rebalancing\",AQ$14,1)))*IF($C67=\"Resi discount\",1+AQ$10,1),AP67*AQ$8*IF(AND($A67=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B67=\"Small business\",AQ$11,IF($B67=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AQ$12,IF($D67=\"Small business medium rebalancing\",AQ$14,1)))*IF($C67=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AR66*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A67=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B67=\"Small business\",AR$11,IF($B67=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AR$12,IF($D67=\"Small business medium rebalancing\",AR$14,1)))*IF($C67=\"Resi discount\",1+AR$10,1),AQ67*AR$8*IF(AND($A67=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B67=\"Small business\",AR$11,IF($B67=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AR$12,IF($D67=\"Small business medium rebalancing\",AR$14,1)))*IF($C67=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AS66*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A67=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B67=\"Small business\",AS$11,IF($B67=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AS$12,IF($D67=\"Small business medium rebalancing\",AS$14,1)))*IF($C67=\"Resi discount\",1+AS$10,1),AR67*AS$8*IF(AND($A67=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B67=\"Small business\",AS$11,IF($B67=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AS$12,IF($D67=\"Small business medium rebalancing\",AS$14,1)))*IF($C67=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AT66*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A67=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B67=\"Small business\",AT$11,IF($B67=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AT$12,IF($D67=\"Small business medium rebalancing\",AT$14,1)))*IF($C67=\"Resi discount\",1+AT$10,1),AS67*AT$8*IF(AND($A67=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B67=\"Small business\",AT$11,IF($B67=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AT$12,IF($D67=\"Small business medium rebalancing\",AT$14,1)))*IF($C67=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AU66*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A67=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B67=\"Small business\",AU$11,IF($B67=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AU$12,IF($D67=\"Small business medium rebalancing\",AU$14,1)))*IF($C67=\"Resi discount\",1+AU$10,1),AT67*AU$8*IF(AND($A67=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B67=\"Small business\",AU$11,IF($B67=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AU$12,IF($D67=\"Small business medium rebalancing\",AU$14,1)))*IF($C67=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AV66*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A67=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B67=\"Small business\",AV$11,IF($B67=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AV$12,IF($D67=\"Small business medium rebalancing\",AV$14,1)))*IF($C67=\"Resi discount\",1+AV$10,1),AU67*AV$8*IF(AND($A67=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B67=\"Small business\",AV$11,IF($B67=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AV$12,IF($D67=\"Small business medium rebalancing\",AV$14,1)))*IF($C67=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AW66*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A67=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B67=\"Small business\",AW$11,IF($B67=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AW$12,IF($D67=\"Small business medium rebalancing\",AW$14,1)))*IF($C67=\"Resi discount\",1+AW$10,1),AV67*AW$8*IF(AND($A67=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B67=\"Small business\",AW$11,IF($B67=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AW$12,IF($D67=\"Small business medium rebalancing\",AW$14,1)))*IF($C67=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AX66*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A67=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B67=\"Small business\",AX$11,IF($B67=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AX$12,IF($D67=\"Small business medium rebalancing\",AX$14,1)))*IF($C67=\"Resi discount\",1+AX$10,1),AW67*AX$8*IF(AND($A67=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B67=\"Small business\",AX$11,IF($B67=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AX$12,IF($D67=\"Small business medium rebalancing\",AX$14,1)))*IF($C67=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AY66*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A67=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B67=\"Small business\",AY$11,IF($B67=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AY$12,IF($D67=\"Small business medium rebalancing\",AY$14,1)))*IF($C67=\"Resi discount\",1+AY$10,1),AX67*AY$8*IF(AND($A67=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B67=\"Small business\",AY$11,IF($B67=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AY$12,IF($D67=\"Small business medium rebalancing\",AY$14,1)))*IF($C67=\"Resi discount\",1+AY$10,1)))","v":3.9729244404841782E-2},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),AZ66*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A67=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B67=\"Small business\",AZ$11,IF($B67=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AZ$12,IF($D67=\"Small business medium rebalancing\",AZ$14,1)))*IF($C67=\"Resi discount\",1+AZ$10,1),AY67*AZ$8*IF(AND($A67=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B67=\"Small business\",AZ$11,IF($B67=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",AZ$12,IF($D67=\"Small business medium rebalancing\",AZ$14,1)))*IF($C67=\"Resi discount\",1+AZ$10,1)))","v":4.0772739928066737E-2},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BA66*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A67=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B67=\"Small business\",BA$11,IF($B67=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BA$12,IF($D67=\"Small business medium rebalancing\",BA$14,1)))*IF($C67=\"Resi discount\",1+BA$10,1),AZ67*BA$8*IF(AND($A67=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B67=\"Small business\",BA$11,IF($B67=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BA$12,IF($D67=\"Small business medium rebalancing\",BA$14,1)))*IF($C67=\"Resi discount\",1+BA$10,1)))","v":4.1898060704760799E-2},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BB66*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A67=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B67=\"Small business\",BB$11,IF($B67=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BB$12,IF($D67=\"Small business medium rebalancing\",BB$14,1)))*IF($C67=\"Resi discount\",1+BB$10,1),BA67*BB$8*IF(AND($A67=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B67=\"Small business\",BB$11,IF($B67=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BB$12,IF($D67=\"Small business medium rebalancing\",BB$14,1)))*IF($C67=\"Resi discount\",1+BB$10,1)))","v":4.3125704862001971E-2},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BC66*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A67=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B67=\"Small business\",BC$11,IF($B67=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BC$12,IF($D67=\"Small business medium rebalancing\",BC$14,1)))*IF($C67=\"Resi discount\",1+BC$10,1),BB67*BC$8*IF(AND($A67=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B67=\"Small business\",BC$11,IF($B67=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BC$12,IF($D67=\"Small business medium rebalancing\",BC$14,1)))*IF($C67=\"Resi discount\",1+BC$10,1)))","v":4.4032233832135087E-2},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BD66*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A67=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B67=\"Small business\",BD$11,IF($B67=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BD$12,IF($D67=\"Small business medium rebalancing\",BD$14,1)))*IF($C67=\"Resi discount\",1+BD$10,1),BC67*BD$8*IF(AND($A67=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B67=\"Small business\",BD$11,IF($B67=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BD$12,IF($D67=\"Small business medium rebalancing\",BD$14,1)))*IF($C67=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BE66*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A67=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B67=\"Small business\",BE$11,IF($B67=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BE$12,IF($D67=\"Small business medium rebalancing\",BE$14,1)))*IF($C67=\"Resi discount\",1+BE$10,1),BD67*BE$8*IF(AND($A67=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B67=\"Small business\",BE$11,IF($B67=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BE$12,IF($D67=\"Small business medium rebalancing\",BE$14,1)))*IF($C67=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BF66*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A67=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B67=\"Small business\",BF$11,IF($B67=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BF$12,IF($D67=\"Small business medium rebalancing\",BF$14,1)))*IF($C67=\"Resi discount\",1+BF$10,1),BE67*BF$8*IF(AND($A67=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B67=\"Small business\",BF$11,IF($B67=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BF$12,IF($D67=\"Small business medium rebalancing\",BF$14,1)))*IF($C67=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BG66*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A67=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B67=\"Small business\",BG$11,IF($B67=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BG$12,IF($D67=\"Small business medium rebalancing\",BG$14,1)))*IF($C67=\"Resi discount\",1+BG$10,1),BF67*BG$8*IF(AND($A67=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B67=\"Small business\",BG$11,IF($B67=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BG$12,IF($D67=\"Small business medium rebalancing\",BG$14,1)))*IF($C67=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BH66*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A67=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B67=\"Small business\",BH$11,IF($B67=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BH$12,IF($D67=\"Small business medium rebalancing\",BH$14,1)))*IF($C67=\"Resi discount\",1+BH$10,1),BG67*BH$8*IF(AND($A67=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B67=\"Small business\",BH$11,IF($B67=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BH$12,IF($D67=\"Small business medium rebalancing\",BH$14,1)))*IF($C67=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BI66*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A67=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B67=\"Small business\",BI$11,IF($B67=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BI$12,IF($D67=\"Small business medium rebalancing\",BI$14,1)))*IF($C67=\"Resi discount\",1+BI$10,1),BH67*BI$8*IF(AND($A67=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B67=\"Small business\",BI$11,IF($B67=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BI$12,IF($D67=\"Small business medium rebalancing\",BI$14,1)))*IF($C67=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BJ66*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A67=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B67=\"Small business\",BJ$11,IF($B67=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BJ$12,IF($D67=\"Small business medium rebalancing\",BJ$14,1)))*IF($C67=\"Resi discount\",1+BJ$10,1),BI67*BJ$8*IF(AND($A67=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B67=\"Small business\",BJ$11,IF($B67=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BJ$12,IF($D67=\"Small business medium rebalancing\",BJ$14,1)))*IF($C67=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BK66*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A67=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B67=\"Small business\",BK$11,IF($B67=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BK$12,IF($D67=\"Small business medium rebalancing\",BK$14,1)))*IF($C67=\"Resi discount\",1+BK$10,1),BJ67*BK$8*IF(AND($A67=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B67=\"Small business\",BK$11,IF($B67=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BK$12,IF($D67=\"Small business medium rebalancing\",BK$14,1)))*IF($C67=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BL66*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A67=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B67=\"Small business\",BL$11,IF($B67=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BL$12,IF($D67=\"Small business medium rebalancing\",BL$14,1)))*IF($C67=\"Resi discount\",1+BL$10,1),BK67*BL$8*IF(AND($A67=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B67=\"Small business\",BL$11,IF($B67=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BL$12,IF($D67=\"Small business medium rebalancing\",BL$14,1)))*IF($C67=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BM66*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A67=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B67=\"Small business\",BM$11,IF($B67=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BM$12,IF($D67=\"Small business medium rebalancing\",BM$14,1)))*IF($C67=\"Resi discount\",1+BM$10,1),BL67*BM$8*IF(AND($A67=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B67=\"Small business\",BM$11,IF($B67=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BM$12,IF($D67=\"Small business medium rebalancing\",BM$14,1)))*IF($C67=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BN66*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A67=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B67=\"Small business\",BN$11,IF($B67=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BN$12,IF($D67=\"Small business medium rebalancing\",BN$14,1)))*IF($C67=\"Resi discount\",1+BN$10,1),BM67*BN$8*IF(AND($A67=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B67=\"Small business\",BN$11,IF($B67=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BN$12,IF($D67=\"Small business medium rebalancing\",BN$14,1)))*IF($C67=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BO66*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A67=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B67=\"Small business\",BO$11,IF($B67=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BO$12,IF($D67=\"Small business medium rebalancing\",BO$14,1)))*IF($C67=\"Resi discount\",1+BO$10,1),BN67*BO$8*IF(AND($A67=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B67=\"Small business\",BO$11,IF($B67=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BO$12,IF($D67=\"Small business medium rebalancing\",BO$14,1)))*IF($C67=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BP66*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A67=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B67=\"Small business\",BP$11,IF($B67=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BP$12,IF($D67=\"Small business medium rebalancing\",BP$14,1)))*IF($C67=\"Resi discount\",1+BP$10,1),BO67*BP$8*IF(AND($A67=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B67=\"Small business\",BP$11,IF($B67=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BP$12,IF($D67=\"Small business medium rebalancing\",BP$14,1)))*IF($C67=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BQ66*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A67=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B67=\"Small business\",BQ$11,IF($B67=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BQ$12,IF($D67=\"Small business medium rebalancing\",BQ$14,1)))*IF($C67=\"Resi discount\",1+BQ$10,1),BP67*BQ$8*IF(AND($A67=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B67=\"Small business\",BQ$11,IF($B67=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BQ$12,IF($D67=\"Small business medium rebalancing\",BQ$14,1)))*IF($C67=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BR66*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A67=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B67=\"Small business\",BR$11,IF($B67=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BR$12,IF($D67=\"Small business medium rebalancing\",BR$14,1)))*IF($C67=\"Resi discount\",1+BR$10,1),BQ67*BR$8*IF(AND($A67=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B67=\"Small business\",BR$11,IF($B67=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BR$12,IF($D67=\"Small business medium rebalancing\",BR$14,1)))*IF($C67=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BS66*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A67=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B67=\"Small business\",BS$11,IF($B67=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BS$12,IF($D67=\"Small business medium rebalancing\",BS$14,1)))*IF($C67=\"Resi discount\",1+BS$10,1),BR67*BS$8*IF(AND($A67=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B67=\"Small business\",BS$11,IF($B67=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BS$12,IF($D67=\"Small business medium rebalancing\",BS$14,1)))*IF($C67=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BT66*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A67=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B67=\"Small business\",BT$11,IF($B67=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BT$12,IF($D67=\"Small business medium rebalancing\",BT$14,1)))*IF($C67=\"Resi discount\",1+BT$10,1),BS67*BT$8*IF(AND($A67=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B67=\"Small business\",BT$11,IF($B67=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BT$12,IF($D67=\"Small business medium rebalancing\",BT$14,1)))*IF($C67=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BU66*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A67=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B67=\"Small business\",BU$11,IF($B67=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BU$12,IF($D67=\"Small business medium rebalancing\",BU$14,1)))*IF($C67=\"Resi discount\",1+BU$10,1),BT67*BU$8*IF(AND($A67=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B67=\"Small business\",BU$11,IF($B67=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BU$12,IF($D67=\"Small business medium rebalancing\",BU$14,1)))*IF($C67=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BV66*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A67=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B67=\"Small business\",BV$11,IF($B67=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BV$12,IF($D67=\"Small business medium rebalancing\",BV$14,1)))*IF($C67=\"Resi discount\",1+BV$10,1),BU67*BV$8*IF(AND($A67=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B67=\"Small business\",BV$11,IF($B67=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BV$12,IF($D67=\"Small business medium rebalancing\",BV$14,1)))*IF($C67=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BW66*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A67=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B67=\"Small business\",BW$11,IF($B67=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BW$12,IF($D67=\"Small business medium rebalancing\",BW$14,1)))*IF($C67=\"Resi discount\",1+BW$10,1),BV67*BW$8*IF(AND($A67=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B67=\"Small business\",BW$11,IF($B67=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BW$12,IF($D67=\"Small business medium rebalancing\",BW$14,1)))*IF($C67=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BX66*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A67=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B67=\"Small business\",BX$11,IF($B67=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BX$12,IF($D67=\"Small business medium rebalancing\",BX$14,1)))*IF($C67=\"Resi discount\",1+BX$10,1),BW67*BX$8*IF(AND($A67=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B67=\"Small business\",BX$11,IF($B67=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BX$12,IF($D67=\"Small business medium rebalancing\",BX$14,1)))*IF($C67=\"Resi discount\",1+BX$10,1)))","v":2.468740601367561},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BY66*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A67=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B67=\"Small business\",BY$11,IF($B67=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BY$12,IF($D67=\"Small business medium rebalancing\",BY$14,1)))*IF($C67=\"Resi discount\",1+BY$10,1),BX67*BY$8*IF(AND($A67=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B67=\"Small business\",BY$11,IF($B67=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BY$12,IF($D67=\"Small business medium rebalancing\",BY$14,1)))*IF($C67=\"Resi discount\",1+BY$10,1)))","v":2.5335825031988675},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),BZ66*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A67=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B67=\"Small business\",BZ$11,IF($B67=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BZ$12,IF($D67=\"Small business medium rebalancing\",BZ$14,1)))*IF($C67=\"Resi discount\",1+BZ$10,1),BY67*BZ$8*IF(AND($A67=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B67=\"Small business\",BZ$11,IF($B67=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",BZ$12,IF($D67=\"Small business medium rebalancing\",BZ$14,1)))*IF($C67=\"Resi discount\",1+BZ$10,1)))","v":2.6035089549249051},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CA66*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A67=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B67=\"Small business\",CA$11,IF($B67=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CA$12,IF($D67=\"Small business medium rebalancing\",CA$14,1)))*IF($C67=\"Resi discount\",1+CA$10,1),BZ67*CA$8*IF(AND($A67=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B67=\"Small business\",CA$11,IF($B67=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CA$12,IF($D67=\"Small business medium rebalancing\",CA$14,1)))*IF($C67=\"Resi discount\",1+CA$10,1)))","v":2.6797936922868768},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CB66*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A67=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B67=\"Small business\",CB$11,IF($B67=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CB$12,IF($D67=\"Small business medium rebalancing\",CB$14,1)))*IF($C67=\"Resi discount\",1+CB$10,1),CA67*CB$8*IF(AND($A67=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B67=\"Small business\",CB$11,IF($B67=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CB$12,IF($D67=\"Small business medium rebalancing\",CB$14,1)))*IF($C67=\"Resi discount\",1+CB$10,1)))","v":2.7361246119509515},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CC66*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A67=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B67=\"Small business\",CC$11,IF($B67=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CC$12,IF($D67=\"Small business medium rebalancing\",CC$14,1)))*IF($C67=\"Resi discount\",1+CC$10,1),CB67*CC$8*IF(AND($A67=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B67=\"Small business\",CC$11,IF($B67=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CC$12,IF($D67=\"Small business medium rebalancing\",CC$14,1)))*IF($C67=\"Resi discount\",1+CC$10,1)))","v":4.106040067559519},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CD66*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A67=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B67=\"Small business\",CD$11,IF($B67=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CD$12,IF($D67=\"Small business medium rebalancing\",CD$14,1)))*IF($C67=\"Resi discount\",1+CD$10,1),CC67*CD$8*IF(AND($A67=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B67=\"Small business\",CD$11,IF($B67=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CD$12,IF($D67=\"Small business medium rebalancing\",CD$14,1)))*IF($C67=\"Resi discount\",1+CD$10,1)))","v":4.2138859250095164},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CE66*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A67=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B67=\"Small business\",CE$11,IF($B67=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CE$12,IF($D67=\"Small business medium rebalancing\",CE$14,1)))*IF($C67=\"Resi discount\",1+CE$10,1),CD67*CE$8*IF(AND($A67=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B67=\"Small business\",CE$11,IF($B67=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CE$12,IF($D67=\"Small business medium rebalancing\",CE$14,1)))*IF($C67=\"Resi discount\",1+CE$10,1)))","v":4.3301884690719934},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CF66*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A67=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B67=\"Small business\",CF$11,IF($B67=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CF$12,IF($D67=\"Small business medium rebalancing\",CF$14,1)))*IF($C67=\"Resi discount\",1+CF$10,1),CE67*CF$8*IF(AND($A67=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B67=\"Small business\",CF$11,IF($B67=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CF$12,IF($D67=\"Small business medium rebalancing\",CF$14,1)))*IF($C67=\"Resi discount\",1+CF$10,1)))","v":4.4570661928709203},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CG66*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A67=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B67=\"Small business\",CG$11,IF($B67=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CG$12,IF($D67=\"Small business medium rebalancing\",CG$14,1)))*IF($C67=\"Resi discount\",1+CG$10,1),CF67*CG$8*IF(AND($A67=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B67=\"Small business\",CG$11,IF($B67=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CG$12,IF($D67=\"Small business medium rebalancing\",CG$14,1)))*IF($C67=\"Resi discount\",1+CG$10,1)))","v":4.5507564789443302},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CH66*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A67=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B67=\"Small business\",CH$11,IF($B67=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CH$12,IF($D67=\"Small business medium rebalancing\",CH$14,1)))*IF($C67=\"Resi discount\",1+CH$10,1),CG67*CH$8*IF(AND($A67=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B67=\"Small business\",CH$11,IF($B67=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CH$12,IF($D67=\"Small business medium rebalancing\",CH$14,1)))*IF($C67=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CI66*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A67=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B67=\"Small business\",CI$11,IF($B67=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CI$12,IF($D67=\"Small business medium rebalancing\",CI$14,1)))*IF($C67=\"Resi discount\",1+CI$10,1),CH67*CI$8*IF(AND($A67=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B67=\"Small business\",CI$11,IF($B67=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CI$12,IF($D67=\"Small business medium rebalancing\",CI$14,1)))*IF($C67=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CJ66*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A67=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B67=\"Small business\",CJ$11,IF($B67=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CJ$12,IF($D67=\"Small business medium rebalancing\",CJ$14,1)))*IF($C67=\"Resi discount\",1+CJ$10,1),CI67*CJ$8*IF(AND($A67=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B67=\"Small business\",CJ$11,IF($B67=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CJ$12,IF($D67=\"Small business medium rebalancing\",CJ$14,1)))*IF($C67=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CK66*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A67=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B67=\"Small business\",CK$11,IF($B67=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CK$12,IF($D67=\"Small business medium rebalancing\",CK$14,1)))*IF($C67=\"Resi discount\",1+CK$10,1),CJ67*CK$8*IF(AND($A67=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B67=\"Small business\",CK$11,IF($B67=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CK$12,IF($D67=\"Small business medium rebalancing\",CK$14,1)))*IF($C67=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CL66*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A67=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B67=\"Small business\",CL$11,IF($B67=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CL$12,IF($D67=\"Small business medium rebalancing\",CL$14,1)))*IF($C67=\"Resi discount\",1+CL$10,1),CK67*CL$8*IF(AND($A67=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B67=\"Small business\",CL$11,IF($B67=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CL$12,IF($D67=\"Small business medium rebalancing\",CL$14,1)))*IF($C67=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CM66*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A67=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B67=\"Small business\",CM$11,IF($B67=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CM$12,IF($D67=\"Small business medium rebalancing\",CM$14,1)))*IF($C67=\"Resi discount\",1+CM$10,1),CL67*CM$8*IF(AND($A67=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B67=\"Small business\",CM$11,IF($B67=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CM$12,IF($D67=\"Small business medium rebalancing\",CM$14,1)))*IF($C67=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CN66*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A67=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B67=\"Small business\",CN$11,IF($B67=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CN$12,IF($D67=\"Small business medium rebalancing\",CN$14,1)))*IF($C67=\"Resi discount\",1+CN$10,1),CM67*CN$8*IF(AND($A67=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B67=\"Small business\",CN$11,IF($B67=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CN$12,IF($D67=\"Small business medium rebalancing\",CN$14,1)))*IF($C67=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CO66*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A67=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B67=\"Small business\",CO$11,IF($B67=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CO$12,IF($D67=\"Small business medium rebalancing\",CO$14,1)))*IF($C67=\"Resi discount\",1+CO$10,1),CN67*CO$8*IF(AND($A67=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B67=\"Small business\",CO$11,IF($B67=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CO$12,IF($D67=\"Small business medium rebalancing\",CO$14,1)))*IF($C67=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CP66*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A67=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B67=\"Small business\",CP$11,IF($B67=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CP$12,IF($D67=\"Small business medium rebalancing\",CP$14,1)))*IF($C67=\"Resi discount\",1+CP$10,1),CO67*CP$8*IF(AND($A67=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B67=\"Small business\",CP$11,IF($B67=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CP$12,IF($D67=\"Small business medium rebalancing\",CP$14,1)))*IF($C67=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E67=\"NAT56\",$E67=\"NAT75\")),CQ66*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E67,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A67=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B67=\"Small business\",CQ$11,IF($B67=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CQ$12,IF($D67=\"Small business medium rebalancing\",CQ$14,1)))*IF($C67=\"Resi discount\",1+CQ$10,1),CP67*CQ$8*IF(AND($A67=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B67=\"Small business\",CQ$11,IF($B67=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D67=\"Small business rebalancing\",CQ$12,IF($D67=\"Small business medium rebalancing\",CQ$14,1)))*IF($C67=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,"STSS",{"$f":"IF(AND(F$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),F67*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A68=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B68=\"Small business\",F$11,IF($B68=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",F$12,IF($D68=\"Small business medium rebalancing\",F$14,1)))*IF($C68=\"Resi discount\",1+F$10,1),E68*F$8*IF(AND($A68=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B68=\"Small business\",F$11,IF($B68=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",F$12,IF($D68=\"Small business medium rebalancing\",F$14,1)))*IF($C68=\"Resi discount\",1+F$10,1)))","v":27915.587879494873},{"$f":"IF(AND(G$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),G67*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A68=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B68=\"Small business\",G$11,IF($B68=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",G$12,IF($D68=\"Small business medium rebalancing\",G$14,1)))*IF($C68=\"Resi discount\",1+G$10,1),F68*G$8*IF(AND($A68=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B68=\"Small business\",G$11,IF($B68=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",G$12,IF($D68=\"Small business medium rebalancing\",G$14,1)))*IF($C68=\"Resi discount\",1+G$10,1)))","v":28648.795656708371},{"$f":"IF(AND(H$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),H67*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A68=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B68=\"Small business\",H$11,IF($B68=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",H$12,IF($D68=\"Small business medium rebalancing\",H$14,1)))*IF($C68=\"Resi discount\",1+H$10,1),G68*H$8*IF(AND($A68=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B68=\"Small business\",H$11,IF($B68=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",H$12,IF($D68=\"Small business medium rebalancing\",H$14,1)))*IF($C68=\"Resi discount\",1+H$10,1)))","v":29439.497606997567},{"$f":"IF(AND(I$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),I67*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A68=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B68=\"Small business\",I$11,IF($B68=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",I$12,IF($D68=\"Small business medium rebalancing\",I$14,1)))*IF($C68=\"Resi discount\",1+I$10,1),H68*I$8*IF(AND($A68=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B68=\"Small business\",I$11,IF($B68=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",I$12,IF($D68=\"Small business medium rebalancing\",I$14,1)))*IF($C68=\"Resi discount\",1+I$10,1)))","v":30302.096653860834},{"$f":"IF(AND(J$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),J67*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A68=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B68=\"Small business\",J$11,IF($B68=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",J$12,IF($D68=\"Small business medium rebalancing\",J$14,1)))*IF($C68=\"Resi discount\",1+J$10,1),I68*J$8*IF(AND($A68=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B68=\"Small business\",J$11,IF($B68=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",J$12,IF($D68=\"Small business medium rebalancing\",J$14,1)))*IF($C68=\"Resi discount\",1+J$10,1)))","v":30939.065453800427},{"$f":"IF(AND(K$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),K67*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A68=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B68=\"Small business\",K$11,IF($B68=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",K$12,IF($D68=\"Small business medium rebalancing\",K$14,1)))*IF($C68=\"Resi discount\",1+K$10,1),J68*K$8*IF(AND($A68=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B68=\"Small business\",K$11,IF($B68=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",K$12,IF($D68=\"Small business medium rebalancing\",K$14,1)))*IF($C68=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),L67*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A68=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B68=\"Small business\",L$11,IF($B68=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",L$12,IF($D68=\"Small business medium rebalancing\",L$14,1)))*IF($C68=\"Resi discount\",1+L$10,1),K68*L$8*IF(AND($A68=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B68=\"Small business\",L$11,IF($B68=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",L$12,IF($D68=\"Small business medium rebalancing\",L$14,1)))*IF($C68=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),M67*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A68=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B68=\"Small business\",M$11,IF($B68=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",M$12,IF($D68=\"Small business medium rebalancing\",M$14,1)))*IF($C68=\"Resi discount\",1+M$10,1),L68*M$8*IF(AND($A68=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B68=\"Small business\",M$11,IF($B68=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",M$12,IF($D68=\"Small business medium rebalancing\",M$14,1)))*IF($C68=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),N67*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A68=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B68=\"Small business\",N$11,IF($B68=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",N$12,IF($D68=\"Small business medium rebalancing\",N$14,1)))*IF($C68=\"Resi discount\",1+N$10,1),M68*N$8*IF(AND($A68=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B68=\"Small business\",N$11,IF($B68=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",N$12,IF($D68=\"Small business medium rebalancing\",N$14,1)))*IF($C68=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),O67*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A68=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B68=\"Small business\",O$11,IF($B68=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",O$12,IF($D68=\"Small business medium rebalancing\",O$14,1)))*IF($C68=\"Resi discount\",1+O$10,1),N68*O$8*IF(AND($A68=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B68=\"Small business\",O$11,IF($B68=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",O$12,IF($D68=\"Small business medium rebalancing\",O$14,1)))*IF($C68=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),P67*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A68=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B68=\"Small business\",P$11,IF($B68=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",P$12,IF($D68=\"Small business medium rebalancing\",P$14,1)))*IF($C68=\"Resi discount\",1+P$10,1),O68*P$8*IF(AND($A68=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B68=\"Small business\",P$11,IF($B68=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",P$12,IF($D68=\"Small business medium rebalancing\",P$14,1)))*IF($C68=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),Q67*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A68=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B68=\"Small business\",Q$11,IF($B68=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",Q$12,IF($D68=\"Small business medium rebalancing\",Q$14,1)))*IF($C68=\"Resi discount\",1+Q$10,1),P68*Q$8*IF(AND($A68=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B68=\"Small business\",Q$11,IF($B68=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",Q$12,IF($D68=\"Small business medium rebalancing\",Q$14,1)))*IF($C68=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),R67*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A68=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B68=\"Small business\",R$11,IF($B68=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",R$12,IF($D68=\"Small business medium rebalancing\",R$14,1)))*IF($C68=\"Resi discount\",1+R$10,1),Q68*R$8*IF(AND($A68=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B68=\"Small business\",R$11,IF($B68=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",R$12,IF($D68=\"Small business medium rebalancing\",R$14,1)))*IF($C68=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),S67*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A68=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B68=\"Small business\",S$11,IF($B68=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",S$12,IF($D68=\"Small business medium rebalancing\",S$14,1)))*IF($C68=\"Resi discount\",1+S$10,1),R68*S$8*IF(AND($A68=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B68=\"Small business\",S$11,IF($B68=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",S$12,IF($D68=\"Small business medium rebalancing\",S$14,1)))*IF($C68=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),T67*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A68=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B68=\"Small business\",T$11,IF($B68=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",T$12,IF($D68=\"Small business medium rebalancing\",T$14,1)))*IF($C68=\"Resi discount\",1+T$10,1),S68*T$8*IF(AND($A68=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B68=\"Small business\",T$11,IF($B68=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",T$12,IF($D68=\"Small business medium rebalancing\",T$14,1)))*IF($C68=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),U67*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A68=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B68=\"Small business\",U$11,IF($B68=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",U$12,IF($D68=\"Small business medium rebalancing\",U$14,1)))*IF($C68=\"Resi discount\",1+U$10,1),T68*U$8*IF(AND($A68=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B68=\"Small business\",U$11,IF($B68=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",U$12,IF($D68=\"Small business medium rebalancing\",U$14,1)))*IF($C68=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),V67*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A68=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B68=\"Small business\",V$11,IF($B68=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",V$12,IF($D68=\"Small business medium rebalancing\",V$14,1)))*IF($C68=\"Resi discount\",1+V$10,1),U68*V$8*IF(AND($A68=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B68=\"Small business\",V$11,IF($B68=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",V$12,IF($D68=\"Small business medium rebalancing\",V$14,1)))*IF($C68=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),W67*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A68=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B68=\"Small business\",W$11,IF($B68=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",W$12,IF($D68=\"Small business medium rebalancing\",W$14,1)))*IF($C68=\"Resi discount\",1+W$10,1),V68*W$8*IF(AND($A68=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B68=\"Small business\",W$11,IF($B68=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",W$12,IF($D68=\"Small business medium rebalancing\",W$14,1)))*IF($C68=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),X67*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A68=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B68=\"Small business\",X$11,IF($B68=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",X$12,IF($D68=\"Small business medium rebalancing\",X$14,1)))*IF($C68=\"Resi discount\",1+X$10,1),W68*X$8*IF(AND($A68=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B68=\"Small business\",X$11,IF($B68=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",X$12,IF($D68=\"Small business medium rebalancing\",X$14,1)))*IF($C68=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),Y67*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A68=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B68=\"Small business\",Y$11,IF($B68=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",Y$12,IF($D68=\"Small business medium rebalancing\",Y$14,1)))*IF($C68=\"Resi discount\",1+Y$10,1),X68*Y$8*IF(AND($A68=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B68=\"Small business\",Y$11,IF($B68=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",Y$12,IF($D68=\"Small business medium rebalancing\",Y$14,1)))*IF($C68=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),Z67*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A68=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B68=\"Small business\",Z$11,IF($B68=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",Z$12,IF($D68=\"Small business medium rebalancing\",Z$14,1)))*IF($C68=\"Resi discount\",1+Z$10,1),Y68*Z$8*IF(AND($A68=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B68=\"Small business\",Z$11,IF($B68=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",Z$12,IF($D68=\"Small business medium rebalancing\",Z$14,1)))*IF($C68=\"Resi discount\",1+Z$10,1)))","v":0.61862278303926221},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AA67*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A68=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B68=\"Small business\",AA$11,IF($B68=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AA$12,IF($D68=\"Small business medium rebalancing\",AA$14,1)))*IF($C68=\"Resi discount\",1+AA$10,1),Z68*AA$8*IF(AND($A68=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B68=\"Small business\",AA$11,IF($B68=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AA$12,IF($D68=\"Small business medium rebalancing\",AA$14,1)))*IF($C68=\"Resi discount\",1+AA$10,1)))","v":0.63487101817025215},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AB67*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A68=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B68=\"Small business\",AB$11,IF($B68=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AB$12,IF($D68=\"Small business medium rebalancing\",AB$14,1)))*IF($C68=\"Resi discount\",1+AB$10,1),AA68*AB$8*IF(AND($A68=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B68=\"Small business\",AB$11,IF($B68=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AB$12,IF($D68=\"Small business medium rebalancing\",AB$14,1)))*IF($C68=\"Resi discount\",1+AB$10,1)))","v":0.65239335168348522},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AC67*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A68=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B68=\"Small business\",AC$11,IF($B68=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AC$12,IF($D68=\"Small business medium rebalancing\",AC$14,1)))*IF($C68=\"Resi discount\",1+AC$10,1),AB68*AC$8*IF(AND($A68=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B68=\"Small business\",AC$11,IF($B68=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AC$12,IF($D68=\"Small business medium rebalancing\",AC$14,1)))*IF($C68=\"Resi discount\",1+AC$10,1)))","v":0.67150895925446308},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AD67*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A68=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B68=\"Small business\",AD$11,IF($B68=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AD$12,IF($D68=\"Small business medium rebalancing\",AD$14,1)))*IF($C68=\"Resi discount\",1+AD$10,1),AC68*AD$8*IF(AND($A68=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B68=\"Small business\",AD$11,IF($B68=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AD$12,IF($D68=\"Small business medium rebalancing\",AD$14,1)))*IF($C68=\"Resi discount\",1+AD$10,1)))","v":0.68562449260553582},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AE67*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A68=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B68=\"Small business\",AE$11,IF($B68=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AE$12,IF($D68=\"Small business medium rebalancing\",AE$14,1)))*IF($C68=\"Resi discount\",1+AE$10,1),AD68*AE$8*IF(AND($A68=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B68=\"Small business\",AE$11,IF($B68=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AE$12,IF($D68=\"Small business medium rebalancing\",AE$14,1)))*IF($C68=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AF67*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A68=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B68=\"Small business\",AF$11,IF($B68=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AF$12,IF($D68=\"Small business medium rebalancing\",AF$14,1)))*IF($C68=\"Resi discount\",1+AF$10,1),AE68*AF$8*IF(AND($A68=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B68=\"Small business\",AF$11,IF($B68=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AF$12,IF($D68=\"Small business medium rebalancing\",AF$14,1)))*IF($C68=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AG67*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A68=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B68=\"Small business\",AG$11,IF($B68=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AG$12,IF($D68=\"Small business medium rebalancing\",AG$14,1)))*IF($C68=\"Resi discount\",1+AG$10,1),AF68*AG$8*IF(AND($A68=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B68=\"Small business\",AG$11,IF($B68=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AG$12,IF($D68=\"Small business medium rebalancing\",AG$14,1)))*IF($C68=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AH67*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A68=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B68=\"Small business\",AH$11,IF($B68=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AH$12,IF($D68=\"Small business medium rebalancing\",AH$14,1)))*IF($C68=\"Resi discount\",1+AH$10,1),AG68*AH$8*IF(AND($A68=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B68=\"Small business\",AH$11,IF($B68=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AH$12,IF($D68=\"Small business medium rebalancing\",AH$14,1)))*IF($C68=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AI67*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A68=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B68=\"Small business\",AI$11,IF($B68=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AI$12,IF($D68=\"Small business medium rebalancing\",AI$14,1)))*IF($C68=\"Resi discount\",1+AI$10,1),AH68*AI$8*IF(AND($A68=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B68=\"Small business\",AI$11,IF($B68=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AI$12,IF($D68=\"Small business medium rebalancing\",AI$14,1)))*IF($C68=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AJ67*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A68=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B68=\"Small business\",AJ$11,IF($B68=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AJ$12,IF($D68=\"Small business medium rebalancing\",AJ$14,1)))*IF($C68=\"Resi discount\",1+AJ$10,1),AI68*AJ$8*IF(AND($A68=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B68=\"Small business\",AJ$11,IF($B68=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AJ$12,IF($D68=\"Small business medium rebalancing\",AJ$14,1)))*IF($C68=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AK67*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A68=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B68=\"Small business\",AK$11,IF($B68=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AK$12,IF($D68=\"Small business medium rebalancing\",AK$14,1)))*IF($C68=\"Resi discount\",1+AK$10,1),AJ68*AK$8*IF(AND($A68=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B68=\"Small business\",AK$11,IF($B68=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AK$12,IF($D68=\"Small business medium rebalancing\",AK$14,1)))*IF($C68=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AL67*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A68=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B68=\"Small business\",AL$11,IF($B68=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AL$12,IF($D68=\"Small business medium rebalancing\",AL$14,1)))*IF($C68=\"Resi discount\",1+AL$10,1),AK68*AL$8*IF(AND($A68=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B68=\"Small business\",AL$11,IF($B68=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AL$12,IF($D68=\"Small business medium rebalancing\",AL$14,1)))*IF($C68=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AM67*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A68=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B68=\"Small business\",AM$11,IF($B68=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AM$12,IF($D68=\"Small business medium rebalancing\",AM$14,1)))*IF($C68=\"Resi discount\",1+AM$10,1),AL68*AM$8*IF(AND($A68=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B68=\"Small business\",AM$11,IF($B68=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AM$12,IF($D68=\"Small business medium rebalancing\",AM$14,1)))*IF($C68=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AN67*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A68=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B68=\"Small business\",AN$11,IF($B68=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AN$12,IF($D68=\"Small business medium rebalancing\",AN$14,1)))*IF($C68=\"Resi discount\",1+AN$10,1),AM68*AN$8*IF(AND($A68=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B68=\"Small business\",AN$11,IF($B68=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AN$12,IF($D68=\"Small business medium rebalancing\",AN$14,1)))*IF($C68=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AO67*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A68=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B68=\"Small business\",AO$11,IF($B68=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AO$12,IF($D68=\"Small business medium rebalancing\",AO$14,1)))*IF($C68=\"Resi discount\",1+AO$10,1),AN68*AO$8*IF(AND($A68=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B68=\"Small business\",AO$11,IF($B68=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AO$12,IF($D68=\"Small business medium rebalancing\",AO$14,1)))*IF($C68=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AP67*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A68=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B68=\"Small business\",AP$11,IF($B68=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AP$12,IF($D68=\"Small business medium rebalancing\",AP$14,1)))*IF($C68=\"Resi discount\",1+AP$10,1),AO68*AP$8*IF(AND($A68=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B68=\"Small business\",AP$11,IF($B68=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AP$12,IF($D68=\"Small business medium rebalancing\",AP$14,1)))*IF($C68=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AQ67*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A68=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B68=\"Small business\",AQ$11,IF($B68=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AQ$12,IF($D68=\"Small business medium rebalancing\",AQ$14,1)))*IF($C68=\"Resi discount\",1+AQ$10,1),AP68*AQ$8*IF(AND($A68=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B68=\"Small business\",AQ$11,IF($B68=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AQ$12,IF($D68=\"Small business medium rebalancing\",AQ$14,1)))*IF($C68=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AR67*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A68=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B68=\"Small business\",AR$11,IF($B68=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AR$12,IF($D68=\"Small business medium rebalancing\",AR$14,1)))*IF($C68=\"Resi discount\",1+AR$10,1),AQ68*AR$8*IF(AND($A68=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B68=\"Small business\",AR$11,IF($B68=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AR$12,IF($D68=\"Small business medium rebalancing\",AR$14,1)))*IF($C68=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AS67*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A68=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B68=\"Small business\",AS$11,IF($B68=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AS$12,IF($D68=\"Small business medium rebalancing\",AS$14,1)))*IF($C68=\"Resi discount\",1+AS$10,1),AR68*AS$8*IF(AND($A68=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B68=\"Small business\",AS$11,IF($B68=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AS$12,IF($D68=\"Small business medium rebalancing\",AS$14,1)))*IF($C68=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AT67*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A68=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B68=\"Small business\",AT$11,IF($B68=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AT$12,IF($D68=\"Small business medium rebalancing\",AT$14,1)))*IF($C68=\"Resi discount\",1+AT$10,1),AS68*AT$8*IF(AND($A68=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B68=\"Small business\",AT$11,IF($B68=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AT$12,IF($D68=\"Small business medium rebalancing\",AT$14,1)))*IF($C68=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AU67*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A68=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B68=\"Small business\",AU$11,IF($B68=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AU$12,IF($D68=\"Small business medium rebalancing\",AU$14,1)))*IF($C68=\"Resi discount\",1+AU$10,1),AT68*AU$8*IF(AND($A68=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B68=\"Small business\",AU$11,IF($B68=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AU$12,IF($D68=\"Small business medium rebalancing\",AU$14,1)))*IF($C68=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AV67*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A68=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B68=\"Small business\",AV$11,IF($B68=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AV$12,IF($D68=\"Small business medium rebalancing\",AV$14,1)))*IF($C68=\"Resi discount\",1+AV$10,1),AU68*AV$8*IF(AND($A68=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B68=\"Small business\",AV$11,IF($B68=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AV$12,IF($D68=\"Small business medium rebalancing\",AV$14,1)))*IF($C68=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AW67*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A68=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B68=\"Small business\",AW$11,IF($B68=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AW$12,IF($D68=\"Small business medium rebalancing\",AW$14,1)))*IF($C68=\"Resi discount\",1+AW$10,1),AV68*AW$8*IF(AND($A68=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B68=\"Small business\",AW$11,IF($B68=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AW$12,IF($D68=\"Small business medium rebalancing\",AW$14,1)))*IF($C68=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AX67*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A68=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B68=\"Small business\",AX$11,IF($B68=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AX$12,IF($D68=\"Small business medium rebalancing\",AX$14,1)))*IF($C68=\"Resi discount\",1+AX$10,1),AW68*AX$8*IF(AND($A68=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B68=\"Small business\",AX$11,IF($B68=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AX$12,IF($D68=\"Small business medium rebalancing\",AX$14,1)))*IF($C68=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AY67*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A68=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B68=\"Small business\",AY$11,IF($B68=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AY$12,IF($D68=\"Small business medium rebalancing\",AY$14,1)))*IF($C68=\"Resi discount\",1+AY$10,1),AX68*AY$8*IF(AND($A68=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B68=\"Small business\",AY$11,IF($B68=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AY$12,IF($D68=\"Small business medium rebalancing\",AY$14,1)))*IF($C68=\"Resi discount\",1+AY$10,1)))","v":3.9729244404841782E-2},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),AZ67*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A68=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B68=\"Small business\",AZ$11,IF($B68=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AZ$12,IF($D68=\"Small business medium rebalancing\",AZ$14,1)))*IF($C68=\"Resi discount\",1+AZ$10,1),AY68*AZ$8*IF(AND($A68=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B68=\"Small business\",AZ$11,IF($B68=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",AZ$12,IF($D68=\"Small business medium rebalancing\",AZ$14,1)))*IF($C68=\"Resi discount\",1+AZ$10,1)))","v":4.0772739928066737E-2},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BA67*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A68=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B68=\"Small business\",BA$11,IF($B68=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BA$12,IF($D68=\"Small business medium rebalancing\",BA$14,1)))*IF($C68=\"Resi discount\",1+BA$10,1),AZ68*BA$8*IF(AND($A68=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B68=\"Small business\",BA$11,IF($B68=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BA$12,IF($D68=\"Small business medium rebalancing\",BA$14,1)))*IF($C68=\"Resi discount\",1+BA$10,1)))","v":4.1898060704760799E-2},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BB67*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A68=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B68=\"Small business\",BB$11,IF($B68=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BB$12,IF($D68=\"Small business medium rebalancing\",BB$14,1)))*IF($C68=\"Resi discount\",1+BB$10,1),BA68*BB$8*IF(AND($A68=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B68=\"Small business\",BB$11,IF($B68=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BB$12,IF($D68=\"Small business medium rebalancing\",BB$14,1)))*IF($C68=\"Resi discount\",1+BB$10,1)))","v":4.3125704862001971E-2},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BC67*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A68=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B68=\"Small business\",BC$11,IF($B68=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BC$12,IF($D68=\"Small business medium rebalancing\",BC$14,1)))*IF($C68=\"Resi discount\",1+BC$10,1),BB68*BC$8*IF(AND($A68=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B68=\"Small business\",BC$11,IF($B68=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BC$12,IF($D68=\"Small business medium rebalancing\",BC$14,1)))*IF($C68=\"Resi discount\",1+BC$10,1)))","v":4.4032233832135087E-2},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BD67*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A68=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B68=\"Small business\",BD$11,IF($B68=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BD$12,IF($D68=\"Small business medium rebalancing\",BD$14,1)))*IF($C68=\"Resi discount\",1+BD$10,1),BC68*BD$8*IF(AND($A68=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B68=\"Small business\",BD$11,IF($B68=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BD$12,IF($D68=\"Small business medium rebalancing\",BD$14,1)))*IF($C68=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BE67*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A68=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B68=\"Small business\",BE$11,IF($B68=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BE$12,IF($D68=\"Small business medium rebalancing\",BE$14,1)))*IF($C68=\"Resi discount\",1+BE$10,1),BD68*BE$8*IF(AND($A68=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B68=\"Small business\",BE$11,IF($B68=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BE$12,IF($D68=\"Small business medium rebalancing\",BE$14,1)))*IF($C68=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BF67*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A68=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B68=\"Small business\",BF$11,IF($B68=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BF$12,IF($D68=\"Small business medium rebalancing\",BF$14,1)))*IF($C68=\"Resi discount\",1+BF$10,1),BE68*BF$8*IF(AND($A68=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B68=\"Small business\",BF$11,IF($B68=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BF$12,IF($D68=\"Small business medium rebalancing\",BF$14,1)))*IF($C68=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BG67*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A68=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B68=\"Small business\",BG$11,IF($B68=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BG$12,IF($D68=\"Small business medium rebalancing\",BG$14,1)))*IF($C68=\"Resi discount\",1+BG$10,1),BF68*BG$8*IF(AND($A68=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B68=\"Small business\",BG$11,IF($B68=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BG$12,IF($D68=\"Small business medium rebalancing\",BG$14,1)))*IF($C68=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BH67*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A68=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B68=\"Small business\",BH$11,IF($B68=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BH$12,IF($D68=\"Small business medium rebalancing\",BH$14,1)))*IF($C68=\"Resi discount\",1+BH$10,1),BG68*BH$8*IF(AND($A68=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B68=\"Small business\",BH$11,IF($B68=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BH$12,IF($D68=\"Small business medium rebalancing\",BH$14,1)))*IF($C68=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BI67*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A68=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B68=\"Small business\",BI$11,IF($B68=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BI$12,IF($D68=\"Small business medium rebalancing\",BI$14,1)))*IF($C68=\"Resi discount\",1+BI$10,1),BH68*BI$8*IF(AND($A68=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B68=\"Small business\",BI$11,IF($B68=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BI$12,IF($D68=\"Small business medium rebalancing\",BI$14,1)))*IF($C68=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BJ67*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A68=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B68=\"Small business\",BJ$11,IF($B68=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BJ$12,IF($D68=\"Small business medium rebalancing\",BJ$14,1)))*IF($C68=\"Resi discount\",1+BJ$10,1),BI68*BJ$8*IF(AND($A68=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B68=\"Small business\",BJ$11,IF($B68=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BJ$12,IF($D68=\"Small business medium rebalancing\",BJ$14,1)))*IF($C68=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BK67*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A68=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B68=\"Small business\",BK$11,IF($B68=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BK$12,IF($D68=\"Small business medium rebalancing\",BK$14,1)))*IF($C68=\"Resi discount\",1+BK$10,1),BJ68*BK$8*IF(AND($A68=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B68=\"Small business\",BK$11,IF($B68=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BK$12,IF($D68=\"Small business medium rebalancing\",BK$14,1)))*IF($C68=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BL67*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A68=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B68=\"Small business\",BL$11,IF($B68=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BL$12,IF($D68=\"Small business medium rebalancing\",BL$14,1)))*IF($C68=\"Resi discount\",1+BL$10,1),BK68*BL$8*IF(AND($A68=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B68=\"Small business\",BL$11,IF($B68=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BL$12,IF($D68=\"Small business medium rebalancing\",BL$14,1)))*IF($C68=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BM67*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A68=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B68=\"Small business\",BM$11,IF($B68=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BM$12,IF($D68=\"Small business medium rebalancing\",BM$14,1)))*IF($C68=\"Resi discount\",1+BM$10,1),BL68*BM$8*IF(AND($A68=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B68=\"Small business\",BM$11,IF($B68=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BM$12,IF($D68=\"Small business medium rebalancing\",BM$14,1)))*IF($C68=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BN67*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A68=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B68=\"Small business\",BN$11,IF($B68=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BN$12,IF($D68=\"Small business medium rebalancing\",BN$14,1)))*IF($C68=\"Resi discount\",1+BN$10,1),BM68*BN$8*IF(AND($A68=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B68=\"Small business\",BN$11,IF($B68=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BN$12,IF($D68=\"Small business medium rebalancing\",BN$14,1)))*IF($C68=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BO67*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A68=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B68=\"Small business\",BO$11,IF($B68=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BO$12,IF($D68=\"Small business medium rebalancing\",BO$14,1)))*IF($C68=\"Resi discount\",1+BO$10,1),BN68*BO$8*IF(AND($A68=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B68=\"Small business\",BO$11,IF($B68=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BO$12,IF($D68=\"Small business medium rebalancing\",BO$14,1)))*IF($C68=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BP67*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A68=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B68=\"Small business\",BP$11,IF($B68=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BP$12,IF($D68=\"Small business medium rebalancing\",BP$14,1)))*IF($C68=\"Resi discount\",1+BP$10,1),BO68*BP$8*IF(AND($A68=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B68=\"Small business\",BP$11,IF($B68=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BP$12,IF($D68=\"Small business medium rebalancing\",BP$14,1)))*IF($C68=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BQ67*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A68=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B68=\"Small business\",BQ$11,IF($B68=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BQ$12,IF($D68=\"Small business medium rebalancing\",BQ$14,1)))*IF($C68=\"Resi discount\",1+BQ$10,1),BP68*BQ$8*IF(AND($A68=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B68=\"Small business\",BQ$11,IF($B68=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BQ$12,IF($D68=\"Small business medium rebalancing\",BQ$14,1)))*IF($C68=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BR67*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A68=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B68=\"Small business\",BR$11,IF($B68=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BR$12,IF($D68=\"Small business medium rebalancing\",BR$14,1)))*IF($C68=\"Resi discount\",1+BR$10,1),BQ68*BR$8*IF(AND($A68=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B68=\"Small business\",BR$11,IF($B68=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BR$12,IF($D68=\"Small business medium rebalancing\",BR$14,1)))*IF($C68=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BS67*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A68=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B68=\"Small business\",BS$11,IF($B68=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BS$12,IF($D68=\"Small business medium rebalancing\",BS$14,1)))*IF($C68=\"Resi discount\",1+BS$10,1),BR68*BS$8*IF(AND($A68=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B68=\"Small business\",BS$11,IF($B68=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BS$12,IF($D68=\"Small business medium rebalancing\",BS$14,1)))*IF($C68=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BT67*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A68=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B68=\"Small business\",BT$11,IF($B68=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BT$12,IF($D68=\"Small business medium rebalancing\",BT$14,1)))*IF($C68=\"Resi discount\",1+BT$10,1),BS68*BT$8*IF(AND($A68=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B68=\"Small business\",BT$11,IF($B68=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BT$12,IF($D68=\"Small business medium rebalancing\",BT$14,1)))*IF($C68=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BU67*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A68=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B68=\"Small business\",BU$11,IF($B68=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BU$12,IF($D68=\"Small business medium rebalancing\",BU$14,1)))*IF($C68=\"Resi discount\",1+BU$10,1),BT68*BU$8*IF(AND($A68=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B68=\"Small business\",BU$11,IF($B68=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BU$12,IF($D68=\"Small business medium rebalancing\",BU$14,1)))*IF($C68=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BV67*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A68=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B68=\"Small business\",BV$11,IF($B68=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BV$12,IF($D68=\"Small business medium rebalancing\",BV$14,1)))*IF($C68=\"Resi discount\",1+BV$10,1),BU68*BV$8*IF(AND($A68=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B68=\"Small business\",BV$11,IF($B68=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BV$12,IF($D68=\"Small business medium rebalancing\",BV$14,1)))*IF($C68=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BW67*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A68=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B68=\"Small business\",BW$11,IF($B68=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BW$12,IF($D68=\"Small business medium rebalancing\",BW$14,1)))*IF($C68=\"Resi discount\",1+BW$10,1),BV68*BW$8*IF(AND($A68=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B68=\"Small business\",BW$11,IF($B68=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BW$12,IF($D68=\"Small business medium rebalancing\",BW$14,1)))*IF($C68=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BX67*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A68=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B68=\"Small business\",BX$11,IF($B68=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BX$12,IF($D68=\"Small business medium rebalancing\",BX$14,1)))*IF($C68=\"Resi discount\",1+BX$10,1),BW68*BX$8*IF(AND($A68=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B68=\"Small business\",BX$11,IF($B68=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BX$12,IF($D68=\"Small business medium rebalancing\",BX$14,1)))*IF($C68=\"Resi discount\",1+BX$10,1)))","v":2.468740601367561},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BY67*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A68=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B68=\"Small business\",BY$11,IF($B68=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BY$12,IF($D68=\"Small business medium rebalancing\",BY$14,1)))*IF($C68=\"Resi discount\",1+BY$10,1),BX68*BY$8*IF(AND($A68=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B68=\"Small business\",BY$11,IF($B68=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BY$12,IF($D68=\"Small business medium rebalancing\",BY$14,1)))*IF($C68=\"Resi discount\",1+BY$10,1)))","v":2.5335825031988675},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),BZ67*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A68=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B68=\"Small business\",BZ$11,IF($B68=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BZ$12,IF($D68=\"Small business medium rebalancing\",BZ$14,1)))*IF($C68=\"Resi discount\",1+BZ$10,1),BY68*BZ$8*IF(AND($A68=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B68=\"Small business\",BZ$11,IF($B68=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",BZ$12,IF($D68=\"Small business medium rebalancing\",BZ$14,1)))*IF($C68=\"Resi discount\",1+BZ$10,1)))","v":2.6035089549249051},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CA67*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A68=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B68=\"Small business\",CA$11,IF($B68=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CA$12,IF($D68=\"Small business medium rebalancing\",CA$14,1)))*IF($C68=\"Resi discount\",1+CA$10,1),BZ68*CA$8*IF(AND($A68=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B68=\"Small business\",CA$11,IF($B68=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CA$12,IF($D68=\"Small business medium rebalancing\",CA$14,1)))*IF($C68=\"Resi discount\",1+CA$10,1)))","v":2.6797936922868768},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CB67*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A68=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B68=\"Small business\",CB$11,IF($B68=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CB$12,IF($D68=\"Small business medium rebalancing\",CB$14,1)))*IF($C68=\"Resi discount\",1+CB$10,1),CA68*CB$8*IF(AND($A68=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B68=\"Small business\",CB$11,IF($B68=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CB$12,IF($D68=\"Small business medium rebalancing\",CB$14,1)))*IF($C68=\"Resi discount\",1+CB$10,1)))","v":2.7361246119509515},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CC67*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A68=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B68=\"Small business\",CC$11,IF($B68=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CC$12,IF($D68=\"Small business medium rebalancing\",CC$14,1)))*IF($C68=\"Resi discount\",1+CC$10,1),CB68*CC$8*IF(AND($A68=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B68=\"Small business\",CC$11,IF($B68=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CC$12,IF($D68=\"Small business medium rebalancing\",CC$14,1)))*IF($C68=\"Resi discount\",1+CC$10,1)))","v":4.106040067559519},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CD67*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A68=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B68=\"Small business\",CD$11,IF($B68=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CD$12,IF($D68=\"Small business medium rebalancing\",CD$14,1)))*IF($C68=\"Resi discount\",1+CD$10,1),CC68*CD$8*IF(AND($A68=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B68=\"Small business\",CD$11,IF($B68=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CD$12,IF($D68=\"Small business medium rebalancing\",CD$14,1)))*IF($C68=\"Resi discount\",1+CD$10,1)))","v":4.2138859250095164},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CE67*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A68=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B68=\"Small business\",CE$11,IF($B68=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CE$12,IF($D68=\"Small business medium rebalancing\",CE$14,1)))*IF($C68=\"Resi discount\",1+CE$10,1),CD68*CE$8*IF(AND($A68=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B68=\"Small business\",CE$11,IF($B68=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CE$12,IF($D68=\"Small business medium rebalancing\",CE$14,1)))*IF($C68=\"Resi discount\",1+CE$10,1)))","v":4.3301884690719934},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CF67*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A68=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B68=\"Small business\",CF$11,IF($B68=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CF$12,IF($D68=\"Small business medium rebalancing\",CF$14,1)))*IF($C68=\"Resi discount\",1+CF$10,1),CE68*CF$8*IF(AND($A68=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B68=\"Small business\",CF$11,IF($B68=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CF$12,IF($D68=\"Small business medium rebalancing\",CF$14,1)))*IF($C68=\"Resi discount\",1+CF$10,1)))","v":4.4570661928709203},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CG67*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A68=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B68=\"Small business\",CG$11,IF($B68=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CG$12,IF($D68=\"Small business medium rebalancing\",CG$14,1)))*IF($C68=\"Resi discount\",1+CG$10,1),CF68*CG$8*IF(AND($A68=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B68=\"Small business\",CG$11,IF($B68=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CG$12,IF($D68=\"Small business medium rebalancing\",CG$14,1)))*IF($C68=\"Resi discount\",1+CG$10,1)))","v":4.5507564789443302},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CH67*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A68=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B68=\"Small business\",CH$11,IF($B68=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CH$12,IF($D68=\"Small business medium rebalancing\",CH$14,1)))*IF($C68=\"Resi discount\",1+CH$10,1),CG68*CH$8*IF(AND($A68=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B68=\"Small business\",CH$11,IF($B68=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CH$12,IF($D68=\"Small business medium rebalancing\",CH$14,1)))*IF($C68=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CI67*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A68=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B68=\"Small business\",CI$11,IF($B68=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CI$12,IF($D68=\"Small business medium rebalancing\",CI$14,1)))*IF($C68=\"Resi discount\",1+CI$10,1),CH68*CI$8*IF(AND($A68=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B68=\"Small business\",CI$11,IF($B68=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CI$12,IF($D68=\"Small business medium rebalancing\",CI$14,1)))*IF($C68=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CJ67*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A68=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B68=\"Small business\",CJ$11,IF($B68=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CJ$12,IF($D68=\"Small business medium rebalancing\",CJ$14,1)))*IF($C68=\"Resi discount\",1+CJ$10,1),CI68*CJ$8*IF(AND($A68=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B68=\"Small business\",CJ$11,IF($B68=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CJ$12,IF($D68=\"Small business medium rebalancing\",CJ$14,1)))*IF($C68=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CK67*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A68=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B68=\"Small business\",CK$11,IF($B68=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CK$12,IF($D68=\"Small business medium rebalancing\",CK$14,1)))*IF($C68=\"Resi discount\",1+CK$10,1),CJ68*CK$8*IF(AND($A68=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B68=\"Small business\",CK$11,IF($B68=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CK$12,IF($D68=\"Small business medium rebalancing\",CK$14,1)))*IF($C68=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CL67*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A68=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B68=\"Small business\",CL$11,IF($B68=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CL$12,IF($D68=\"Small business medium rebalancing\",CL$14,1)))*IF($C68=\"Resi discount\",1+CL$10,1),CK68*CL$8*IF(AND($A68=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B68=\"Small business\",CL$11,IF($B68=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CL$12,IF($D68=\"Small business medium rebalancing\",CL$14,1)))*IF($C68=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CM67*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A68=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B68=\"Small business\",CM$11,IF($B68=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CM$12,IF($D68=\"Small business medium rebalancing\",CM$14,1)))*IF($C68=\"Resi discount\",1+CM$10,1),CL68*CM$8*IF(AND($A68=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B68=\"Small business\",CM$11,IF($B68=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CM$12,IF($D68=\"Small business medium rebalancing\",CM$14,1)))*IF($C68=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CN67*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A68=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B68=\"Small business\",CN$11,IF($B68=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CN$12,IF($D68=\"Small business medium rebalancing\",CN$14,1)))*IF($C68=\"Resi discount\",1+CN$10,1),CM68*CN$8*IF(AND($A68=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B68=\"Small business\",CN$11,IF($B68=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CN$12,IF($D68=\"Small business medium rebalancing\",CN$14,1)))*IF($C68=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CO67*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A68=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B68=\"Small business\",CO$11,IF($B68=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CO$12,IF($D68=\"Small business medium rebalancing\",CO$14,1)))*IF($C68=\"Resi discount\",1+CO$10,1),CN68*CO$8*IF(AND($A68=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B68=\"Small business\",CO$11,IF($B68=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CO$12,IF($D68=\"Small business medium rebalancing\",CO$14,1)))*IF($C68=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CP67*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A68=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B68=\"Small business\",CP$11,IF($B68=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CP$12,IF($D68=\"Small business medium rebalancing\",CP$14,1)))*IF($C68=\"Resi discount\",1+CP$10,1),CO68*CP$8*IF(AND($A68=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B68=\"Small business\",CP$11,IF($B68=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CP$12,IF($D68=\"Small business medium rebalancing\",CP$14,1)))*IF($C68=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E68=\"NAT56\",$E68=\"NAT75\")),CQ67*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E68,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A68=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B68=\"Small business\",CQ$11,IF($B68=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CQ$12,IF($D68=\"Small business medium rebalancing\",CQ$14,1)))*IF($C68=\"Resi discount\",1+CQ$10,1),CP68*CQ$8*IF(AND($A68=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B68=\"Small business\",CQ$11,IF($B68=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D68=\"Small business rebalancing\",CQ$12,IF($D68=\"Small business medium rebalancing\",CQ$14,1)))*IF($C68=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$56","v":"NSP95"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),F67*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A69=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B69=\"Small business\",F$11,IF($B69=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",F$12,IF($D69=\"Small business medium rebalancing\",F$14,1)))*IF($C69=\"Resi discount\",1+F$10,1),E69*F$8*IF(AND($A69=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B69=\"Small business\",F$11,IF($B69=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",F$12,IF($D69=\"Small business medium rebalancing\",F$14,1)))*IF($C69=\"Resi discount\",1+F$10,1)))","v":27915.587879494873},{"$f":"IF(AND(G$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),G67*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A69=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B69=\"Small business\",G$11,IF($B69=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",G$12,IF($D69=\"Small business medium rebalancing\",G$14,1)))*IF($C69=\"Resi discount\",1+G$10,1),F69*G$8*IF(AND($A69=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B69=\"Small business\",G$11,IF($B69=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",G$12,IF($D69=\"Small business medium rebalancing\",G$14,1)))*IF($C69=\"Resi discount\",1+G$10,1)))","v":28648.795656708371},{"$f":"IF(AND(H$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),H67*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A69=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B69=\"Small business\",H$11,IF($B69=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",H$12,IF($D69=\"Small business medium rebalancing\",H$14,1)))*IF($C69=\"Resi discount\",1+H$10,1),G69*H$8*IF(AND($A69=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B69=\"Small business\",H$11,IF($B69=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",H$12,IF($D69=\"Small business medium rebalancing\",H$14,1)))*IF($C69=\"Resi discount\",1+H$10,1)))","v":29439.497606997567},{"$f":"IF(AND(I$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),I67*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A69=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B69=\"Small business\",I$11,IF($B69=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",I$12,IF($D69=\"Small business medium rebalancing\",I$14,1)))*IF($C69=\"Resi discount\",1+I$10,1),H69*I$8*IF(AND($A69=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B69=\"Small business\",I$11,IF($B69=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",I$12,IF($D69=\"Small business medium rebalancing\",I$14,1)))*IF($C69=\"Resi discount\",1+I$10,1)))","v":30302.096653860834},{"$f":"IF(AND(J$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),J67*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A69=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B69=\"Small business\",J$11,IF($B69=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",J$12,IF($D69=\"Small business medium rebalancing\",J$14,1)))*IF($C69=\"Resi discount\",1+J$10,1),I69*J$8*IF(AND($A69=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B69=\"Small business\",J$11,IF($B69=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",J$12,IF($D69=\"Small business medium rebalancing\",J$14,1)))*IF($C69=\"Resi discount\",1+J$10,1)))","v":30939.065453800427},{"$f":"IF(AND(K$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),K67*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A69=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B69=\"Small business\",K$11,IF($B69=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",K$12,IF($D69=\"Small business medium rebalancing\",K$14,1)))*IF($C69=\"Resi discount\",1+K$10,1),J69*K$8*IF(AND($A69=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B69=\"Small business\",K$11,IF($B69=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",K$12,IF($D69=\"Small business medium rebalancing\",K$14,1)))*IF($C69=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),L67*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A69=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B69=\"Small business\",L$11,IF($B69=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",L$12,IF($D69=\"Small business medium rebalancing\",L$14,1)))*IF($C69=\"Resi discount\",1+L$10,1),K69*L$8*IF(AND($A69=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B69=\"Small business\",L$11,IF($B69=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",L$12,IF($D69=\"Small business medium rebalancing\",L$14,1)))*IF($C69=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),M67*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A69=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B69=\"Small business\",M$11,IF($B69=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",M$12,IF($D69=\"Small business medium rebalancing\",M$14,1)))*IF($C69=\"Resi discount\",1+M$10,1),L69*M$8*IF(AND($A69=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B69=\"Small business\",M$11,IF($B69=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",M$12,IF($D69=\"Small business medium rebalancing\",M$14,1)))*IF($C69=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),N67*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A69=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B69=\"Small business\",N$11,IF($B69=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",N$12,IF($D69=\"Small business medium rebalancing\",N$14,1)))*IF($C69=\"Resi discount\",1+N$10,1),M69*N$8*IF(AND($A69=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B69=\"Small business\",N$11,IF($B69=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",N$12,IF($D69=\"Small business medium rebalancing\",N$14,1)))*IF($C69=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),O67*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A69=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B69=\"Small business\",O$11,IF($B69=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",O$12,IF($D69=\"Small business medium rebalancing\",O$14,1)))*IF($C69=\"Resi discount\",1+O$10,1),N69*O$8*IF(AND($A69=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B69=\"Small business\",O$11,IF($B69=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",O$12,IF($D69=\"Small business medium rebalancing\",O$14,1)))*IF($C69=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),P67*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A69=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B69=\"Small business\",P$11,IF($B69=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",P$12,IF($D69=\"Small business medium rebalancing\",P$14,1)))*IF($C69=\"Resi discount\",1+P$10,1),O69*P$8*IF(AND($A69=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B69=\"Small business\",P$11,IF($B69=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",P$12,IF($D69=\"Small business medium rebalancing\",P$14,1)))*IF($C69=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),Q67*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A69=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B69=\"Small business\",Q$11,IF($B69=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",Q$12,IF($D69=\"Small business medium rebalancing\",Q$14,1)))*IF($C69=\"Resi discount\",1+Q$10,1),P69*Q$8*IF(AND($A69=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B69=\"Small business\",Q$11,IF($B69=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",Q$12,IF($D69=\"Small business medium rebalancing\",Q$14,1)))*IF($C69=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),R67*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A69=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B69=\"Small business\",R$11,IF($B69=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",R$12,IF($D69=\"Small business medium rebalancing\",R$14,1)))*IF($C69=\"Resi discount\",1+R$10,1),Q69*R$8*IF(AND($A69=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B69=\"Small business\",R$11,IF($B69=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",R$12,IF($D69=\"Small business medium rebalancing\",R$14,1)))*IF($C69=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),S67*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A69=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B69=\"Small business\",S$11,IF($B69=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",S$12,IF($D69=\"Small business medium rebalancing\",S$14,1)))*IF($C69=\"Resi discount\",1+S$10,1),R69*S$8*IF(AND($A69=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B69=\"Small business\",S$11,IF($B69=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",S$12,IF($D69=\"Small business medium rebalancing\",S$14,1)))*IF($C69=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),T67*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A69=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B69=\"Small business\",T$11,IF($B69=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",T$12,IF($D69=\"Small business medium rebalancing\",T$14,1)))*IF($C69=\"Resi discount\",1+T$10,1),S69*T$8*IF(AND($A69=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B69=\"Small business\",T$11,IF($B69=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",T$12,IF($D69=\"Small business medium rebalancing\",T$14,1)))*IF($C69=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),U67*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A69=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B69=\"Small business\",U$11,IF($B69=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",U$12,IF($D69=\"Small business medium rebalancing\",U$14,1)))*IF($C69=\"Resi discount\",1+U$10,1),T69*U$8*IF(AND($A69=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B69=\"Small business\",U$11,IF($B69=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",U$12,IF($D69=\"Small business medium rebalancing\",U$14,1)))*IF($C69=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),V67*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A69=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B69=\"Small business\",V$11,IF($B69=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",V$12,IF($D69=\"Small business medium rebalancing\",V$14,1)))*IF($C69=\"Resi discount\",1+V$10,1),U69*V$8*IF(AND($A69=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B69=\"Small business\",V$11,IF($B69=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",V$12,IF($D69=\"Small business medium rebalancing\",V$14,1)))*IF($C69=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),W67*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A69=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B69=\"Small business\",W$11,IF($B69=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",W$12,IF($D69=\"Small business medium rebalancing\",W$14,1)))*IF($C69=\"Resi discount\",1+W$10,1),V69*W$8*IF(AND($A69=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B69=\"Small business\",W$11,IF($B69=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",W$12,IF($D69=\"Small business medium rebalancing\",W$14,1)))*IF($C69=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),X67*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A69=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B69=\"Small business\",X$11,IF($B69=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",X$12,IF($D69=\"Small business medium rebalancing\",X$14,1)))*IF($C69=\"Resi discount\",1+X$10,1),W69*X$8*IF(AND($A69=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B69=\"Small business\",X$11,IF($B69=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",X$12,IF($D69=\"Small business medium rebalancing\",X$14,1)))*IF($C69=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),Y67*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A69=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B69=\"Small business\",Y$11,IF($B69=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",Y$12,IF($D69=\"Small business medium rebalancing\",Y$14,1)))*IF($C69=\"Resi discount\",1+Y$10,1),X69*Y$8*IF(AND($A69=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B69=\"Small business\",Y$11,IF($B69=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",Y$12,IF($D69=\"Small business medium rebalancing\",Y$14,1)))*IF($C69=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),Z67*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A69=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B69=\"Small business\",Z$11,IF($B69=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",Z$12,IF($D69=\"Small business medium rebalancing\",Z$14,1)))*IF($C69=\"Resi discount\",1+Z$10,1),Y69*Z$8*IF(AND($A69=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B69=\"Small business\",Z$11,IF($B69=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",Z$12,IF($D69=\"Small business medium rebalancing\",Z$14,1)))*IF($C69=\"Resi discount\",1+Z$10,1)))","v":0.71146134691027896},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AA67*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A69=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B69=\"Small business\",AA$11,IF($B69=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AA$12,IF($D69=\"Small business medium rebalancing\",AA$14,1)))*IF($C69=\"Resi discount\",1+AA$10,1),Z69*AA$8*IF(AND($A69=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B69=\"Small business\",AA$11,IF($B69=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AA$12,IF($D69=\"Small business medium rebalancing\",AA$14,1)))*IF($C69=\"Resi discount\",1+AA$10,1)))","v":0.730148003089373},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AB67*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A69=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B69=\"Small business\",AB$11,IF($B69=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AB$12,IF($D69=\"Small business medium rebalancing\",AB$14,1)))*IF($C69=\"Resi discount\",1+AB$10,1),AA69*AB$8*IF(AND($A69=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B69=\"Small business\",AB$11,IF($B69=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AB$12,IF($D69=\"Small business medium rebalancing\",AB$14,1)))*IF($C69=\"Resi discount\",1+AB$10,1)))","v":0.75029996539035515},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AC67*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A69=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B69=\"Small business\",AC$11,IF($B69=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AC$12,IF($D69=\"Small business medium rebalancing\",AC$14,1)))*IF($C69=\"Resi discount\",1+AC$10,1),AB69*AC$8*IF(AND($A69=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B69=\"Small business\",AC$11,IF($B69=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AC$12,IF($D69=\"Small business medium rebalancing\",AC$14,1)))*IF($C69=\"Resi discount\",1+AC$10,1)))","v":0.77228430913314461},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AD67*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A69=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B69=\"Small business\",AD$11,IF($B69=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AD$12,IF($D69=\"Small business medium rebalancing\",AD$14,1)))*IF($C69=\"Resi discount\",1+AD$10,1),AC69*AD$8*IF(AND($A69=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B69=\"Small business\",AD$11,IF($B69=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AD$12,IF($D69=\"Small business medium rebalancing\",AD$14,1)))*IF($C69=\"Resi discount\",1+AD$10,1)))","v":0.78851820262308703},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AE67*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A69=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B69=\"Small business\",AE$11,IF($B69=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AE$12,IF($D69=\"Small business medium rebalancing\",AE$14,1)))*IF($C69=\"Resi discount\",1+AE$10,1),AD69*AE$8*IF(AND($A69=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B69=\"Small business\",AE$11,IF($B69=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AE$12,IF($D69=\"Small business medium rebalancing\",AE$14,1)))*IF($C69=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AF67*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A69=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B69=\"Small business\",AF$11,IF($B69=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AF$12,IF($D69=\"Small business medium rebalancing\",AF$14,1)))*IF($C69=\"Resi discount\",1+AF$10,1),AE69*AF$8*IF(AND($A69=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B69=\"Small business\",AF$11,IF($B69=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AF$12,IF($D69=\"Small business medium rebalancing\",AF$14,1)))*IF($C69=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AG67*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A69=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B69=\"Small business\",AG$11,IF($B69=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AG$12,IF($D69=\"Small business medium rebalancing\",AG$14,1)))*IF($C69=\"Resi discount\",1+AG$10,1),AF69*AG$8*IF(AND($A69=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B69=\"Small business\",AG$11,IF($B69=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AG$12,IF($D69=\"Small business medium rebalancing\",AG$14,1)))*IF($C69=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AH67*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A69=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B69=\"Small business\",AH$11,IF($B69=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AH$12,IF($D69=\"Small business medium rebalancing\",AH$14,1)))*IF($C69=\"Resi discount\",1+AH$10,1),AG69*AH$8*IF(AND($A69=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B69=\"Small business\",AH$11,IF($B69=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AH$12,IF($D69=\"Small business medium rebalancing\",AH$14,1)))*IF($C69=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AI67*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A69=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B69=\"Small business\",AI$11,IF($B69=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AI$12,IF($D69=\"Small business medium rebalancing\",AI$14,1)))*IF($C69=\"Resi discount\",1+AI$10,1),AH69*AI$8*IF(AND($A69=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B69=\"Small business\",AI$11,IF($B69=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AI$12,IF($D69=\"Small business medium rebalancing\",AI$14,1)))*IF($C69=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AJ67*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A69=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B69=\"Small business\",AJ$11,IF($B69=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AJ$12,IF($D69=\"Small business medium rebalancing\",AJ$14,1)))*IF($C69=\"Resi discount\",1+AJ$10,1),AI69*AJ$8*IF(AND($A69=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B69=\"Small business\",AJ$11,IF($B69=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AJ$12,IF($D69=\"Small business medium rebalancing\",AJ$14,1)))*IF($C69=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AK67*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A69=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B69=\"Small business\",AK$11,IF($B69=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AK$12,IF($D69=\"Small business medium rebalancing\",AK$14,1)))*IF($C69=\"Resi discount\",1+AK$10,1),AJ69*AK$8*IF(AND($A69=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B69=\"Small business\",AK$11,IF($B69=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AK$12,IF($D69=\"Small business medium rebalancing\",AK$14,1)))*IF($C69=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AL67*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A69=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B69=\"Small business\",AL$11,IF($B69=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AL$12,IF($D69=\"Small business medium rebalancing\",AL$14,1)))*IF($C69=\"Resi discount\",1+AL$10,1),AK69*AL$8*IF(AND($A69=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B69=\"Small business\",AL$11,IF($B69=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AL$12,IF($D69=\"Small business medium rebalancing\",AL$14,1)))*IF($C69=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AM67*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A69=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B69=\"Small business\",AM$11,IF($B69=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AM$12,IF($D69=\"Small business medium rebalancing\",AM$14,1)))*IF($C69=\"Resi discount\",1+AM$10,1),AL69*AM$8*IF(AND($A69=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B69=\"Small business\",AM$11,IF($B69=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AM$12,IF($D69=\"Small business medium rebalancing\",AM$14,1)))*IF($C69=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AN67*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A69=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B69=\"Small business\",AN$11,IF($B69=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AN$12,IF($D69=\"Small business medium rebalancing\",AN$14,1)))*IF($C69=\"Resi discount\",1+AN$10,1),AM69*AN$8*IF(AND($A69=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B69=\"Small business\",AN$11,IF($B69=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AN$12,IF($D69=\"Small business medium rebalancing\",AN$14,1)))*IF($C69=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AO67*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A69=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B69=\"Small business\",AO$11,IF($B69=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AO$12,IF($D69=\"Small business medium rebalancing\",AO$14,1)))*IF($C69=\"Resi discount\",1+AO$10,1),AN69*AO$8*IF(AND($A69=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B69=\"Small business\",AO$11,IF($B69=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AO$12,IF($D69=\"Small business medium rebalancing\",AO$14,1)))*IF($C69=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AP67*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A69=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B69=\"Small business\",AP$11,IF($B69=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AP$12,IF($D69=\"Small business medium rebalancing\",AP$14,1)))*IF($C69=\"Resi discount\",1+AP$10,1),AO69*AP$8*IF(AND($A69=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B69=\"Small business\",AP$11,IF($B69=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AP$12,IF($D69=\"Small business medium rebalancing\",AP$14,1)))*IF($C69=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AQ67*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A69=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B69=\"Small business\",AQ$11,IF($B69=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AQ$12,IF($D69=\"Small business medium rebalancing\",AQ$14,1)))*IF($C69=\"Resi discount\",1+AQ$10,1),AP69*AQ$8*IF(AND($A69=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B69=\"Small business\",AQ$11,IF($B69=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AQ$12,IF($D69=\"Small business medium rebalancing\",AQ$14,1)))*IF($C69=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AR67*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A69=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B69=\"Small business\",AR$11,IF($B69=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AR$12,IF($D69=\"Small business medium rebalancing\",AR$14,1)))*IF($C69=\"Resi discount\",1+AR$10,1),AQ69*AR$8*IF(AND($A69=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B69=\"Small business\",AR$11,IF($B69=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AR$12,IF($D69=\"Small business medium rebalancing\",AR$14,1)))*IF($C69=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AS67*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A69=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B69=\"Small business\",AS$11,IF($B69=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AS$12,IF($D69=\"Small business medium rebalancing\",AS$14,1)))*IF($C69=\"Resi discount\",1+AS$10,1),AR69*AS$8*IF(AND($A69=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B69=\"Small business\",AS$11,IF($B69=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AS$12,IF($D69=\"Small business medium rebalancing\",AS$14,1)))*IF($C69=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AT67*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A69=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B69=\"Small business\",AT$11,IF($B69=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AT$12,IF($D69=\"Small business medium rebalancing\",AT$14,1)))*IF($C69=\"Resi discount\",1+AT$10,1),AS69*AT$8*IF(AND($A69=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B69=\"Small business\",AT$11,IF($B69=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AT$12,IF($D69=\"Small business medium rebalancing\",AT$14,1)))*IF($C69=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AU67*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A69=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B69=\"Small business\",AU$11,IF($B69=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AU$12,IF($D69=\"Small business medium rebalancing\",AU$14,1)))*IF($C69=\"Resi discount\",1+AU$10,1),AT69*AU$8*IF(AND($A69=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B69=\"Small business\",AU$11,IF($B69=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AU$12,IF($D69=\"Small business medium rebalancing\",AU$14,1)))*IF($C69=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AV67*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A69=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B69=\"Small business\",AV$11,IF($B69=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AV$12,IF($D69=\"Small business medium rebalancing\",AV$14,1)))*IF($C69=\"Resi discount\",1+AV$10,1),AU69*AV$8*IF(AND($A69=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B69=\"Small business\",AV$11,IF($B69=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AV$12,IF($D69=\"Small business medium rebalancing\",AV$14,1)))*IF($C69=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AW67*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A69=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B69=\"Small business\",AW$11,IF($B69=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AW$12,IF($D69=\"Small business medium rebalancing\",AW$14,1)))*IF($C69=\"Resi discount\",1+AW$10,1),AV69*AW$8*IF(AND($A69=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B69=\"Small business\",AW$11,IF($B69=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AW$12,IF($D69=\"Small business medium rebalancing\",AW$14,1)))*IF($C69=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AX67*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A69=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B69=\"Small business\",AX$11,IF($B69=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AX$12,IF($D69=\"Small business medium rebalancing\",AX$14,1)))*IF($C69=\"Resi discount\",1+AX$10,1),AW69*AX$8*IF(AND($A69=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B69=\"Small business\",AX$11,IF($B69=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AX$12,IF($D69=\"Small business medium rebalancing\",AX$14,1)))*IF($C69=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AY67*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A69=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B69=\"Small business\",AY$11,IF($B69=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AY$12,IF($D69=\"Small business medium rebalancing\",AY$14,1)))*IF($C69=\"Resi discount\",1+AY$10,1),AX69*AY$8*IF(AND($A69=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B69=\"Small business\",AY$11,IF($B69=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AY$12,IF($D69=\"Small business medium rebalancing\",AY$14,1)))*IF($C69=\"Resi discount\",1+AY$10,1)))","v":8.9551910296687479E-2},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),AZ67*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A69=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B69=\"Small business\",AZ$11,IF($B69=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AZ$12,IF($D69=\"Small business medium rebalancing\",AZ$14,1)))*IF($C69=\"Resi discount\",1+AZ$10,1),AY69*AZ$8*IF(AND($A69=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B69=\"Small business\",AZ$11,IF($B69=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",AZ$12,IF($D69=\"Small business medium rebalancing\",AZ$14,1)))*IF($C69=\"Resi discount\",1+AZ$10,1)))","v":9.1904006816284217E-2},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BA67*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A69=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B69=\"Small business\",BA$11,IF($B69=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BA$12,IF($D69=\"Small business medium rebalancing\",BA$14,1)))*IF($C69=\"Resi discount\",1+BA$10,1),AZ69*BA$8*IF(AND($A69=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B69=\"Small business\",BA$11,IF($B69=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BA$12,IF($D69=\"Small business medium rebalancing\",BA$14,1)))*IF($C69=\"Resi discount\",1+BA$10,1)))","v":9.4440541974683156E-2},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BB67*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A69=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B69=\"Small business\",BB$11,IF($B69=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BB$12,IF($D69=\"Small business medium rebalancing\",BB$14,1)))*IF($C69=\"Resi discount\",1+BB$10,1),BA69*BB$8*IF(AND($A69=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B69=\"Small business\",BB$11,IF($B69=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BB$12,IF($D69=\"Small business medium rebalancing\",BB$14,1)))*IF($C69=\"Resi discount\",1+BB$10,1)))","v":9.7207719681997304E-2},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BC67*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A69=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B69=\"Small business\",BC$11,IF($B69=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BC$12,IF($D69=\"Small business medium rebalancing\",BC$14,1)))*IF($C69=\"Resi discount\",1+BC$10,1),BB69*BC$8*IF(AND($A69=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B69=\"Small business\",BC$11,IF($B69=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BC$12,IF($D69=\"Small business medium rebalancing\",BC$14,1)))*IF($C69=\"Resi discount\",1+BC$10,1)))","v":9.9251086029151281E-2},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BD67*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A69=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B69=\"Small business\",BD$11,IF($B69=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BD$12,IF($D69=\"Small business medium rebalancing\",BD$14,1)))*IF($C69=\"Resi discount\",1+BD$10,1),BC69*BD$8*IF(AND($A69=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B69=\"Small business\",BD$11,IF($B69=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BD$12,IF($D69=\"Small business medium rebalancing\",BD$14,1)))*IF($C69=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BE67*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A69=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B69=\"Small business\",BE$11,IF($B69=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BE$12,IF($D69=\"Small business medium rebalancing\",BE$14,1)))*IF($C69=\"Resi discount\",1+BE$10,1),BD69*BE$8*IF(AND($A69=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B69=\"Small business\",BE$11,IF($B69=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BE$12,IF($D69=\"Small business medium rebalancing\",BE$14,1)))*IF($C69=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BF67*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A69=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B69=\"Small business\",BF$11,IF($B69=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BF$12,IF($D69=\"Small business medium rebalancing\",BF$14,1)))*IF($C69=\"Resi discount\",1+BF$10,1),BE69*BF$8*IF(AND($A69=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B69=\"Small business\",BF$11,IF($B69=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BF$12,IF($D69=\"Small business medium rebalancing\",BF$14,1)))*IF($C69=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BG67*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A69=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B69=\"Small business\",BG$11,IF($B69=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BG$12,IF($D69=\"Small business medium rebalancing\",BG$14,1)))*IF($C69=\"Resi discount\",1+BG$10,1),BF69*BG$8*IF(AND($A69=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B69=\"Small business\",BG$11,IF($B69=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BG$12,IF($D69=\"Small business medium rebalancing\",BG$14,1)))*IF($C69=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BH67*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A69=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B69=\"Small business\",BH$11,IF($B69=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BH$12,IF($D69=\"Small business medium rebalancing\",BH$14,1)))*IF($C69=\"Resi discount\",1+BH$10,1),BG69*BH$8*IF(AND($A69=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B69=\"Small business\",BH$11,IF($B69=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BH$12,IF($D69=\"Small business medium rebalancing\",BH$14,1)))*IF($C69=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BI67*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A69=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B69=\"Small business\",BI$11,IF($B69=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BI$12,IF($D69=\"Small business medium rebalancing\",BI$14,1)))*IF($C69=\"Resi discount\",1+BI$10,1),BH69*BI$8*IF(AND($A69=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B69=\"Small business\",BI$11,IF($B69=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BI$12,IF($D69=\"Small business medium rebalancing\",BI$14,1)))*IF($C69=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BJ67*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A69=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B69=\"Small business\",BJ$11,IF($B69=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BJ$12,IF($D69=\"Small business medium rebalancing\",BJ$14,1)))*IF($C69=\"Resi discount\",1+BJ$10,1),BI69*BJ$8*IF(AND($A69=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B69=\"Small business\",BJ$11,IF($B69=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BJ$12,IF($D69=\"Small business medium rebalancing\",BJ$14,1)))*IF($C69=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BK67*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A69=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B69=\"Small business\",BK$11,IF($B69=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BK$12,IF($D69=\"Small business medium rebalancing\",BK$14,1)))*IF($C69=\"Resi discount\",1+BK$10,1),BJ69*BK$8*IF(AND($A69=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B69=\"Small business\",BK$11,IF($B69=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BK$12,IF($D69=\"Small business medium rebalancing\",BK$14,1)))*IF($C69=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BL67*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A69=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B69=\"Small business\",BL$11,IF($B69=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BL$12,IF($D69=\"Small business medium rebalancing\",BL$14,1)))*IF($C69=\"Resi discount\",1+BL$10,1),BK69*BL$8*IF(AND($A69=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B69=\"Small business\",BL$11,IF($B69=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BL$12,IF($D69=\"Small business medium rebalancing\",BL$14,1)))*IF($C69=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BM67*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A69=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B69=\"Small business\",BM$11,IF($B69=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BM$12,IF($D69=\"Small business medium rebalancing\",BM$14,1)))*IF($C69=\"Resi discount\",1+BM$10,1),BL69*BM$8*IF(AND($A69=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B69=\"Small business\",BM$11,IF($B69=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BM$12,IF($D69=\"Small business medium rebalancing\",BM$14,1)))*IF($C69=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BN67*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A69=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B69=\"Small business\",BN$11,IF($B69=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BN$12,IF($D69=\"Small business medium rebalancing\",BN$14,1)))*IF($C69=\"Resi discount\",1+BN$10,1),BM69*BN$8*IF(AND($A69=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B69=\"Small business\",BN$11,IF($B69=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BN$12,IF($D69=\"Small business medium rebalancing\",BN$14,1)))*IF($C69=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BO67*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A69=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B69=\"Small business\",BO$11,IF($B69=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BO$12,IF($D69=\"Small business medium rebalancing\",BO$14,1)))*IF($C69=\"Resi discount\",1+BO$10,1),BN69*BO$8*IF(AND($A69=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B69=\"Small business\",BO$11,IF($B69=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BO$12,IF($D69=\"Small business medium rebalancing\",BO$14,1)))*IF($C69=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BP67*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A69=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B69=\"Small business\",BP$11,IF($B69=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BP$12,IF($D69=\"Small business medium rebalancing\",BP$14,1)))*IF($C69=\"Resi discount\",1+BP$10,1),BO69*BP$8*IF(AND($A69=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B69=\"Small business\",BP$11,IF($B69=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BP$12,IF($D69=\"Small business medium rebalancing\",BP$14,1)))*IF($C69=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BQ67*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A69=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B69=\"Small business\",BQ$11,IF($B69=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BQ$12,IF($D69=\"Small business medium rebalancing\",BQ$14,1)))*IF($C69=\"Resi discount\",1+BQ$10,1),BP69*BQ$8*IF(AND($A69=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B69=\"Small business\",BQ$11,IF($B69=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BQ$12,IF($D69=\"Small business medium rebalancing\",BQ$14,1)))*IF($C69=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BR67*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A69=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B69=\"Small business\",BR$11,IF($B69=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BR$12,IF($D69=\"Small business medium rebalancing\",BR$14,1)))*IF($C69=\"Resi discount\",1+BR$10,1),BQ69*BR$8*IF(AND($A69=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B69=\"Small business\",BR$11,IF($B69=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BR$12,IF($D69=\"Small business medium rebalancing\",BR$14,1)))*IF($C69=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BS67*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A69=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B69=\"Small business\",BS$11,IF($B69=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BS$12,IF($D69=\"Small business medium rebalancing\",BS$14,1)))*IF($C69=\"Resi discount\",1+BS$10,1),BR69*BS$8*IF(AND($A69=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B69=\"Small business\",BS$11,IF($B69=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BS$12,IF($D69=\"Small business medium rebalancing\",BS$14,1)))*IF($C69=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BT67*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A69=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B69=\"Small business\",BT$11,IF($B69=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BT$12,IF($D69=\"Small business medium rebalancing\",BT$14,1)))*IF($C69=\"Resi discount\",1+BT$10,1),BS69*BT$8*IF(AND($A69=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B69=\"Small business\",BT$11,IF($B69=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BT$12,IF($D69=\"Small business medium rebalancing\",BT$14,1)))*IF($C69=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BU67*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A69=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B69=\"Small business\",BU$11,IF($B69=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BU$12,IF($D69=\"Small business medium rebalancing\",BU$14,1)))*IF($C69=\"Resi discount\",1+BU$10,1),BT69*BU$8*IF(AND($A69=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B69=\"Small business\",BU$11,IF($B69=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BU$12,IF($D69=\"Small business medium rebalancing\",BU$14,1)))*IF($C69=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BV67*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A69=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B69=\"Small business\",BV$11,IF($B69=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BV$12,IF($D69=\"Small business medium rebalancing\",BV$14,1)))*IF($C69=\"Resi discount\",1+BV$10,1),BU69*BV$8*IF(AND($A69=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B69=\"Small business\",BV$11,IF($B69=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BV$12,IF($D69=\"Small business medium rebalancing\",BV$14,1)))*IF($C69=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BW67*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A69=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B69=\"Small business\",BW$11,IF($B69=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BW$12,IF($D69=\"Small business medium rebalancing\",BW$14,1)))*IF($C69=\"Resi discount\",1+BW$10,1),BV69*BW$8*IF(AND($A69=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B69=\"Small business\",BW$11,IF($B69=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BW$12,IF($D69=\"Small business medium rebalancing\",BW$14,1)))*IF($C69=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BX67*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A69=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B69=\"Small business\",BX$11,IF($B69=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BX$12,IF($D69=\"Small business medium rebalancing\",BX$14,1)))*IF($C69=\"Resi discount\",1+BX$10,1),BW69*BX$8*IF(AND($A69=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B69=\"Small business\",BX$11,IF($B69=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BX$12,IF($D69=\"Small business medium rebalancing\",BX$14,1)))*IF($C69=\"Resi discount\",1+BX$10,1)))","v":5.1293522339294908},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BY67*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A69=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B69=\"Small business\",BY$11,IF($B69=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BY$12,IF($D69=\"Small business medium rebalancing\",BY$14,1)))*IF($C69=\"Resi discount\",1+BY$10,1),BX69*BY$8*IF(AND($A69=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B69=\"Small business\",BY$11,IF($B69=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BY$12,IF($D69=\"Small business medium rebalancing\",BY$14,1)))*IF($C69=\"Resi discount\",1+BY$10,1)))","v":5.2640755636411694},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),BZ67*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A69=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B69=\"Small business\",BZ$11,IF($B69=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BZ$12,IF($D69=\"Small business medium rebalancing\",BZ$14,1)))*IF($C69=\"Resi discount\",1+BZ$10,1),BY69*BZ$8*IF(AND($A69=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B69=\"Small business\",BZ$11,IF($B69=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",BZ$12,IF($D69=\"Small business medium rebalancing\",BZ$14,1)))*IF($C69=\"Resi discount\",1+BZ$10,1)))","v":5.4093631654139207},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CA67*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A69=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B69=\"Small business\",CA$11,IF($B69=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CA$12,IF($D69=\"Small business medium rebalancing\",CA$14,1)))*IF($C69=\"Resi discount\",1+CA$10,1),BZ69*CA$8*IF(AND($A69=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B69=\"Small business\",CA$11,IF($B69=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CA$12,IF($D69=\"Small business medium rebalancing\",CA$14,1)))*IF($C69=\"Resi discount\",1+CA$10,1)))","v":5.5678615057359444},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CB67*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A69=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B69=\"Small business\",CB$11,IF($B69=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CB$12,IF($D69=\"Small business medium rebalancing\",CB$14,1)))*IF($C69=\"Resi discount\",1+CB$10,1),CA69*CB$8*IF(AND($A69=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B69=\"Small business\",CB$11,IF($B69=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CB$12,IF($D69=\"Small business medium rebalancing\",CB$14,1)))*IF($C69=\"Resi discount\",1+CB$10,1)))","v":5.6849013958151877},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CC67*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A69=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B69=\"Small business\",CC$11,IF($B69=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CC$12,IF($D69=\"Small business medium rebalancing\",CC$14,1)))*IF($C69=\"Resi discount\",1+CC$10,1),CB69*CC$8*IF(AND($A69=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B69=\"Small business\",CC$11,IF($B69=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CC$12,IF($D69=\"Small business medium rebalancing\",CC$14,1)))*IF($C69=\"Resi discount\",1+CC$10,1)))","v":8.5190737850300309},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CD67*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A69=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B69=\"Small business\",CD$11,IF($B69=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CD$12,IF($D69=\"Small business medium rebalancing\",CD$14,1)))*IF($C69=\"Resi discount\",1+CD$10,1),CC69*CD$8*IF(AND($A69=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B69=\"Small business\",CD$11,IF($B69=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CD$12,IF($D69=\"Small business medium rebalancing\",CD$14,1)))*IF($C69=\"Resi discount\",1+CD$10,1)))","v":8.7428287416085286},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CE67*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A69=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B69=\"Small business\",CE$11,IF($B69=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CE$12,IF($D69=\"Small business medium rebalancing\",CE$14,1)))*IF($C69=\"Resi discount\",1+CE$10,1),CD69*CE$8*IF(AND($A69=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B69=\"Small business\",CE$11,IF($B69=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CE$12,IF($D69=\"Small business medium rebalancing\",CE$14,1)))*IF($C69=\"Resi discount\",1+CE$10,1)))","v":8.9841293470465651},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CF67*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A69=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B69=\"Small business\",CF$11,IF($B69=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CF$12,IF($D69=\"Small business medium rebalancing\",CF$14,1)))*IF($C69=\"Resi discount\",1+CF$10,1),CE69*CF$8*IF(AND($A69=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B69=\"Small business\",CF$11,IF($B69=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CF$12,IF($D69=\"Small business medium rebalancing\",CF$14,1)))*IF($C69=\"Resi discount\",1+CF$10,1)))","v":9.2473709796013477},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CG67*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A69=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B69=\"Small business\",CG$11,IF($B69=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CG$12,IF($D69=\"Small business medium rebalancing\",CG$14,1)))*IF($C69=\"Resi discount\",1+CG$10,1),CF69*CG$8*IF(AND($A69=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B69=\"Small business\",CG$11,IF($B69=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CG$12,IF($D69=\"Small business medium rebalancing\",CG$14,1)))*IF($C69=\"Resi discount\",1+CG$10,1)))","v":9.4417564329499175},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CH67*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A69=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B69=\"Small business\",CH$11,IF($B69=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CH$12,IF($D69=\"Small business medium rebalancing\",CH$14,1)))*IF($C69=\"Resi discount\",1+CH$10,1),CG69*CH$8*IF(AND($A69=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B69=\"Small business\",CH$11,IF($B69=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CH$12,IF($D69=\"Small business medium rebalancing\",CH$14,1)))*IF($C69=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CI67*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A69=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B69=\"Small business\",CI$11,IF($B69=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CI$12,IF($D69=\"Small business medium rebalancing\",CI$14,1)))*IF($C69=\"Resi discount\",1+CI$10,1),CH69*CI$8*IF(AND($A69=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B69=\"Small business\",CI$11,IF($B69=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CI$12,IF($D69=\"Small business medium rebalancing\",CI$14,1)))*IF($C69=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CJ67*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A69=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B69=\"Small business\",CJ$11,IF($B69=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CJ$12,IF($D69=\"Small business medium rebalancing\",CJ$14,1)))*IF($C69=\"Resi discount\",1+CJ$10,1),CI69*CJ$8*IF(AND($A69=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B69=\"Small business\",CJ$11,IF($B69=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CJ$12,IF($D69=\"Small business medium rebalancing\",CJ$14,1)))*IF($C69=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CK67*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A69=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B69=\"Small business\",CK$11,IF($B69=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CK$12,IF($D69=\"Small business medium rebalancing\",CK$14,1)))*IF($C69=\"Resi discount\",1+CK$10,1),CJ69*CK$8*IF(AND($A69=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B69=\"Small business\",CK$11,IF($B69=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CK$12,IF($D69=\"Small business medium rebalancing\",CK$14,1)))*IF($C69=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CL67*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A69=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B69=\"Small business\",CL$11,IF($B69=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CL$12,IF($D69=\"Small business medium rebalancing\",CL$14,1)))*IF($C69=\"Resi discount\",1+CL$10,1),CK69*CL$8*IF(AND($A69=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B69=\"Small business\",CL$11,IF($B69=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CL$12,IF($D69=\"Small business medium rebalancing\",CL$14,1)))*IF($C69=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CM67*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A69=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B69=\"Small business\",CM$11,IF($B69=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CM$12,IF($D69=\"Small business medium rebalancing\",CM$14,1)))*IF($C69=\"Resi discount\",1+CM$10,1),CL69*CM$8*IF(AND($A69=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B69=\"Small business\",CM$11,IF($B69=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CM$12,IF($D69=\"Small business medium rebalancing\",CM$14,1)))*IF($C69=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CN67*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A69=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B69=\"Small business\",CN$11,IF($B69=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CN$12,IF($D69=\"Small business medium rebalancing\",CN$14,1)))*IF($C69=\"Resi discount\",1+CN$10,1),CM69*CN$8*IF(AND($A69=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B69=\"Small business\",CN$11,IF($B69=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CN$12,IF($D69=\"Small business medium rebalancing\",CN$14,1)))*IF($C69=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CO67*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A69=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B69=\"Small business\",CO$11,IF($B69=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CO$12,IF($D69=\"Small business medium rebalancing\",CO$14,1)))*IF($C69=\"Resi discount\",1+CO$10,1),CN69*CO$8*IF(AND($A69=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B69=\"Small business\",CO$11,IF($B69=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CO$12,IF($D69=\"Small business medium rebalancing\",CO$14,1)))*IF($C69=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CP67*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A69=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B69=\"Small business\",CP$11,IF($B69=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CP$12,IF($D69=\"Small business medium rebalancing\",CP$14,1)))*IF($C69=\"Resi discount\",1+CP$10,1),CO69*CP$8*IF(AND($A69=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B69=\"Small business\",CP$11,IF($B69=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CP$12,IF($D69=\"Small business medium rebalancing\",CP$14,1)))*IF($C69=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E69=\"NAT56\",$E69=\"NAT75\")),CQ67*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E69,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A69=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B69=\"Small business\",CQ$11,IF($B69=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CQ$12,IF($D69=\"Small business medium rebalancing\",CQ$14,1)))*IF($C69=\"Resi discount\",1+CQ$10,1),CP69*CQ$8*IF(AND($A69=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B69=\"Small business\",CQ$11,IF($B69=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D69=\"Small business rebalancing\",CQ$12,IF($D69=\"Small business medium rebalancing\",CQ$14,1)))*IF($C69=\"Resi discount\",1+CQ$10,1)))","v":0}]
[null,null,null,null,{"$f":"'Admin|Lists'!$B$57","v":"NAL96"},{"$f":"IF(AND(F$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),F69*F$9,IF(F$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(F$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*F$8*IF(AND($A70=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B70=\"Small business\",F$11,IF($B70=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",F$12,IF($D70=\"Small business medium rebalancing\",F$14,1)))*IF($C70=\"Resi discount\",1+F$10,1),E70*F$8*IF(AND($A70=\"Residential\",F$16<>\"Standing charge\"),F$7,1)*IF(F$16<>\"Standing charge\",1,IF($B70=\"Small business\",F$11,IF($B70=\"Small business medium\",F$13,1)))*IF(F$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",F$12,IF($D70=\"Small business medium rebalancing\",F$14,1)))*IF($C70=\"Resi discount\",1+F$10,1)))","v":27915.587879494873},{"$f":"IF(AND(G$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),G69*G$9,IF(G$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(G$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*G$8*IF(AND($A70=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B70=\"Small business\",G$11,IF($B70=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",G$12,IF($D70=\"Small business medium rebalancing\",G$14,1)))*IF($C70=\"Resi discount\",1+G$10,1),F70*G$8*IF(AND($A70=\"Residential\",G$16<>\"Standing charge\"),G$7,1)*IF(G$16<>\"Standing charge\",1,IF($B70=\"Small business\",G$11,IF($B70=\"Small business medium\",G$13,1)))*IF(G$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",G$12,IF($D70=\"Small business medium rebalancing\",G$14,1)))*IF($C70=\"Resi discount\",1+G$10,1)))","v":28648.795656708371},{"$f":"IF(AND(H$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),H69*H$9,IF(H$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(H$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*H$8*IF(AND($A70=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B70=\"Small business\",H$11,IF($B70=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",H$12,IF($D70=\"Small business medium rebalancing\",H$14,1)))*IF($C70=\"Resi discount\",1+H$10,1),G70*H$8*IF(AND($A70=\"Residential\",H$16<>\"Standing charge\"),H$7,1)*IF(H$16<>\"Standing charge\",1,IF($B70=\"Small business\",H$11,IF($B70=\"Small business medium\",H$13,1)))*IF(H$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",H$12,IF($D70=\"Small business medium rebalancing\",H$14,1)))*IF($C70=\"Resi discount\",1+H$10,1)))","v":29439.497606997567},{"$f":"IF(AND(I$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),I69*I$9,IF(I$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(I$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*I$8*IF(AND($A70=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B70=\"Small business\",I$11,IF($B70=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",I$12,IF($D70=\"Small business medium rebalancing\",I$14,1)))*IF($C70=\"Resi discount\",1+I$10,1),H70*I$8*IF(AND($A70=\"Residential\",I$16<>\"Standing charge\"),I$7,1)*IF(I$16<>\"Standing charge\",1,IF($B70=\"Small business\",I$11,IF($B70=\"Small business medium\",I$13,1)))*IF(I$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",I$12,IF($D70=\"Small business medium rebalancing\",I$14,1)))*IF($C70=\"Resi discount\",1+I$10,1)))","v":30302.096653860834},{"$f":"IF(AND(J$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),J69*J$9,IF(J$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(J$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*J$8*IF(AND($A70=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B70=\"Small business\",J$11,IF($B70=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",J$12,IF($D70=\"Small business medium rebalancing\",J$14,1)))*IF($C70=\"Resi discount\",1+J$10,1),I70*J$8*IF(AND($A70=\"Residential\",J$16<>\"Standing charge\"),J$7,1)*IF(J$16<>\"Standing charge\",1,IF($B70=\"Small business\",J$11,IF($B70=\"Small business medium\",J$13,1)))*IF(J$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",J$12,IF($D70=\"Small business medium rebalancing\",J$14,1)))*IF($C70=\"Resi discount\",1+J$10,1)))","v":30939.065453800427},{"$f":"IF(AND(K$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),K69*K$9,IF(K$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(K$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*K$8*IF(AND($A70=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B70=\"Small business\",K$11,IF($B70=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",K$12,IF($D70=\"Small business medium rebalancing\",K$14,1)))*IF($C70=\"Resi discount\",1+K$10,1),J70*K$8*IF(AND($A70=\"Residential\",K$16<>\"Standing charge\"),K$7,1)*IF(K$16<>\"Standing charge\",1,IF($B70=\"Small business\",K$11,IF($B70=\"Small business medium\",K$13,1)))*IF(K$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",K$12,IF($D70=\"Small business medium rebalancing\",K$14,1)))*IF($C70=\"Resi discount\",1+K$10,1)))","v":0},{"$f":"IF(AND(L$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),L69*L$9,IF(L$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(L$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*L$8*IF(AND($A70=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B70=\"Small business\",L$11,IF($B70=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",L$12,IF($D70=\"Small business medium rebalancing\",L$14,1)))*IF($C70=\"Resi discount\",1+L$10,1),K70*L$8*IF(AND($A70=\"Residential\",L$16<>\"Standing charge\"),L$7,1)*IF(L$16<>\"Standing charge\",1,IF($B70=\"Small business\",L$11,IF($B70=\"Small business medium\",L$13,1)))*IF(L$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",L$12,IF($D70=\"Small business medium rebalancing\",L$14,1)))*IF($C70=\"Resi discount\",1+L$10,1)))","v":0},{"$f":"IF(AND(M$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),M69*M$9,IF(M$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(M$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*M$8*IF(AND($A70=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B70=\"Small business\",M$11,IF($B70=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",M$12,IF($D70=\"Small business medium rebalancing\",M$14,1)))*IF($C70=\"Resi discount\",1+M$10,1),L70*M$8*IF(AND($A70=\"Residential\",M$16<>\"Standing charge\"),M$7,1)*IF(M$16<>\"Standing charge\",1,IF($B70=\"Small business\",M$11,IF($B70=\"Small business medium\",M$13,1)))*IF(M$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",M$12,IF($D70=\"Small business medium rebalancing\",M$14,1)))*IF($C70=\"Resi discount\",1+M$10,1)))","v":0},{"$f":"IF(AND(N$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),N69*N$9,IF(N$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(N$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*N$8*IF(AND($A70=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B70=\"Small business\",N$11,IF($B70=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",N$12,IF($D70=\"Small business medium rebalancing\",N$14,1)))*IF($C70=\"Resi discount\",1+N$10,1),M70*N$8*IF(AND($A70=\"Residential\",N$16<>\"Standing charge\"),N$7,1)*IF(N$16<>\"Standing charge\",1,IF($B70=\"Small business\",N$11,IF($B70=\"Small business medium\",N$13,1)))*IF(N$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",N$12,IF($D70=\"Small business medium rebalancing\",N$14,1)))*IF($C70=\"Resi discount\",1+N$10,1)))","v":0},{"$f":"IF(AND(O$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),O69*O$9,IF(O$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(O$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*O$8*IF(AND($A70=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B70=\"Small business\",O$11,IF($B70=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",O$12,IF($D70=\"Small business medium rebalancing\",O$14,1)))*IF($C70=\"Resi discount\",1+O$10,1),N70*O$8*IF(AND($A70=\"Residential\",O$16<>\"Standing charge\"),O$7,1)*IF(O$16<>\"Standing charge\",1,IF($B70=\"Small business\",O$11,IF($B70=\"Small business medium\",O$13,1)))*IF(O$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",O$12,IF($D70=\"Small business medium rebalancing\",O$14,1)))*IF($C70=\"Resi discount\",1+O$10,1)))","v":0},{"$f":"IF(AND(P$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),P69*P$9,IF(P$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(P$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*P$8*IF(AND($A70=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B70=\"Small business\",P$11,IF($B70=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",P$12,IF($D70=\"Small business medium rebalancing\",P$14,1)))*IF($C70=\"Resi discount\",1+P$10,1),O70*P$8*IF(AND($A70=\"Residential\",P$16<>\"Standing charge\"),P$7,1)*IF(P$16<>\"Standing charge\",1,IF($B70=\"Small business\",P$11,IF($B70=\"Small business medium\",P$13,1)))*IF(P$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",P$12,IF($D70=\"Small business medium rebalancing\",P$14,1)))*IF($C70=\"Resi discount\",1+P$10,1)))","v":0},{"$f":"IF(AND(Q$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),Q69*Q$9,IF(Q$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Q$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Q$8*IF(AND($A70=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B70=\"Small business\",Q$11,IF($B70=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",Q$12,IF($D70=\"Small business medium rebalancing\",Q$14,1)))*IF($C70=\"Resi discount\",1+Q$10,1),P70*Q$8*IF(AND($A70=\"Residential\",Q$16<>\"Standing charge\"),Q$7,1)*IF(Q$16<>\"Standing charge\",1,IF($B70=\"Small business\",Q$11,IF($B70=\"Small business medium\",Q$13,1)))*IF(Q$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",Q$12,IF($D70=\"Small business medium rebalancing\",Q$14,1)))*IF($C70=\"Resi discount\",1+Q$10,1)))","v":0},{"$f":"IF(AND(R$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),R69*R$9,IF(R$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(R$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*R$8*IF(AND($A70=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B70=\"Small business\",R$11,IF($B70=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",R$12,IF($D70=\"Small business medium rebalancing\",R$14,1)))*IF($C70=\"Resi discount\",1+R$10,1),Q70*R$8*IF(AND($A70=\"Residential\",R$16<>\"Standing charge\"),R$7,1)*IF(R$16<>\"Standing charge\",1,IF($B70=\"Small business\",R$11,IF($B70=\"Small business medium\",R$13,1)))*IF(R$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",R$12,IF($D70=\"Small business medium rebalancing\",R$14,1)))*IF($C70=\"Resi discount\",1+R$10,1)))","v":0},{"$f":"IF(AND(S$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),S69*S$9,IF(S$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(S$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*S$8*IF(AND($A70=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B70=\"Small business\",S$11,IF($B70=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",S$12,IF($D70=\"Small business medium rebalancing\",S$14,1)))*IF($C70=\"Resi discount\",1+S$10,1),R70*S$8*IF(AND($A70=\"Residential\",S$16<>\"Standing charge\"),S$7,1)*IF(S$16<>\"Standing charge\",1,IF($B70=\"Small business\",S$11,IF($B70=\"Small business medium\",S$13,1)))*IF(S$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",S$12,IF($D70=\"Small business medium rebalancing\",S$14,1)))*IF($C70=\"Resi discount\",1+S$10,1)))","v":0},{"$f":"IF(AND(T$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),T69*T$9,IF(T$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(T$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*T$8*IF(AND($A70=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B70=\"Small business\",T$11,IF($B70=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",T$12,IF($D70=\"Small business medium rebalancing\",T$14,1)))*IF($C70=\"Resi discount\",1+T$10,1),S70*T$8*IF(AND($A70=\"Residential\",T$16<>\"Standing charge\"),T$7,1)*IF(T$16<>\"Standing charge\",1,IF($B70=\"Small business\",T$11,IF($B70=\"Small business medium\",T$13,1)))*IF(T$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",T$12,IF($D70=\"Small business medium rebalancing\",T$14,1)))*IF($C70=\"Resi discount\",1+T$10,1)))","v":0},{"$f":"IF(AND(U$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),U69*U$9,IF(U$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(U$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*U$8*IF(AND($A70=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B70=\"Small business\",U$11,IF($B70=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",U$12,IF($D70=\"Small business medium rebalancing\",U$14,1)))*IF($C70=\"Resi discount\",1+U$10,1),T70*U$8*IF(AND($A70=\"Residential\",U$16<>\"Standing charge\"),U$7,1)*IF(U$16<>\"Standing charge\",1,IF($B70=\"Small business\",U$11,IF($B70=\"Small business medium\",U$13,1)))*IF(U$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",U$12,IF($D70=\"Small business medium rebalancing\",U$14,1)))*IF($C70=\"Resi discount\",1+U$10,1)))","v":0},{"$f":"IF(AND(V$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),V69*V$9,IF(V$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(V$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*V$8*IF(AND($A70=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B70=\"Small business\",V$11,IF($B70=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",V$12,IF($D70=\"Small business medium rebalancing\",V$14,1)))*IF($C70=\"Resi discount\",1+V$10,1),U70*V$8*IF(AND($A70=\"Residential\",V$16<>\"Standing charge\"),V$7,1)*IF(V$16<>\"Standing charge\",1,IF($B70=\"Small business\",V$11,IF($B70=\"Small business medium\",V$13,1)))*IF(V$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",V$12,IF($D70=\"Small business medium rebalancing\",V$14,1)))*IF($C70=\"Resi discount\",1+V$10,1)))","v":0},{"$f":"IF(AND(W$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),W69*W$9,IF(W$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(W$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*W$8*IF(AND($A70=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B70=\"Small business\",W$11,IF($B70=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",W$12,IF($D70=\"Small business medium rebalancing\",W$14,1)))*IF($C70=\"Resi discount\",1+W$10,1),V70*W$8*IF(AND($A70=\"Residential\",W$16<>\"Standing charge\"),W$7,1)*IF(W$16<>\"Standing charge\",1,IF($B70=\"Small business\",W$11,IF($B70=\"Small business medium\",W$13,1)))*IF(W$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",W$12,IF($D70=\"Small business medium rebalancing\",W$14,1)))*IF($C70=\"Resi discount\",1+W$10,1)))","v":0},{"$f":"IF(AND(X$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),X69*X$9,IF(X$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(X$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*X$8*IF(AND($A70=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B70=\"Small business\",X$11,IF($B70=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",X$12,IF($D70=\"Small business medium rebalancing\",X$14,1)))*IF($C70=\"Resi discount\",1+X$10,1),W70*X$8*IF(AND($A70=\"Residential\",X$16<>\"Standing charge\"),X$7,1)*IF(X$16<>\"Standing charge\",1,IF($B70=\"Small business\",X$11,IF($B70=\"Small business medium\",X$13,1)))*IF(X$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",X$12,IF($D70=\"Small business medium rebalancing\",X$14,1)))*IF($C70=\"Resi discount\",1+X$10,1)))","v":0},{"$f":"IF(AND(Y$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),Y69*Y$9,IF(Y$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Y$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Y$8*IF(AND($A70=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B70=\"Small business\",Y$11,IF($B70=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",Y$12,IF($D70=\"Small business medium rebalancing\",Y$14,1)))*IF($C70=\"Resi discount\",1+Y$10,1),X70*Y$8*IF(AND($A70=\"Residential\",Y$16<>\"Standing charge\"),Y$7,1)*IF(Y$16<>\"Standing charge\",1,IF($B70=\"Small business\",Y$11,IF($B70=\"Small business medium\",Y$13,1)))*IF(Y$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",Y$12,IF($D70=\"Small business medium rebalancing\",Y$14,1)))*IF($C70=\"Resi discount\",1+Y$10,1)))","v":0},{"$f":"IF(AND(Z$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),Z69*Z$9,IF(Z$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(Z$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*Z$8*IF(AND($A70=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B70=\"Small business\",Z$11,IF($B70=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",Z$12,IF($D70=\"Small business medium rebalancing\",Z$14,1)))*IF($C70=\"Resi discount\",1+Z$10,1),Y70*Z$8*IF(AND($A70=\"Residential\",Z$16<>\"Standing charge\"),Z$7,1)*IF(Z$16<>\"Standing charge\",1,IF($B70=\"Small business\",Z$11,IF($B70=\"Small business medium\",Z$13,1)))*IF(Z$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",Z$12,IF($D70=\"Small business medium rebalancing\",Z$14,1)))*IF($C70=\"Resi discount\",1+Z$10,1)))","v":0.71146134691027896},{"$f":"IF(AND(AA$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AA69*AA$9,IF(AA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AA$8*IF(AND($A70=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B70=\"Small business\",AA$11,IF($B70=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AA$12,IF($D70=\"Small business medium rebalancing\",AA$14,1)))*IF($C70=\"Resi discount\",1+AA$10,1),Z70*AA$8*IF(AND($A70=\"Residential\",AA$16<>\"Standing charge\"),AA$7,1)*IF(AA$16<>\"Standing charge\",1,IF($B70=\"Small business\",AA$11,IF($B70=\"Small business medium\",AA$13,1)))*IF(AA$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AA$12,IF($D70=\"Small business medium rebalancing\",AA$14,1)))*IF($C70=\"Resi discount\",1+AA$10,1)))","v":0.730148003089373},{"$f":"IF(AND(AB$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AB69*AB$9,IF(AB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AB$8*IF(AND($A70=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B70=\"Small business\",AB$11,IF($B70=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AB$12,IF($D70=\"Small business medium rebalancing\",AB$14,1)))*IF($C70=\"Resi discount\",1+AB$10,1),AA70*AB$8*IF(AND($A70=\"Residential\",AB$16<>\"Standing charge\"),AB$7,1)*IF(AB$16<>\"Standing charge\",1,IF($B70=\"Small business\",AB$11,IF($B70=\"Small business medium\",AB$13,1)))*IF(AB$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AB$12,IF($D70=\"Small business medium rebalancing\",AB$14,1)))*IF($C70=\"Resi discount\",1+AB$10,1)))","v":0.75029996539035515},{"$f":"IF(AND(AC$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AC69*AC$9,IF(AC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AC$8*IF(AND($A70=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B70=\"Small business\",AC$11,IF($B70=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AC$12,IF($D70=\"Small business medium rebalancing\",AC$14,1)))*IF($C70=\"Resi discount\",1+AC$10,1),AB70*AC$8*IF(AND($A70=\"Residential\",AC$16<>\"Standing charge\"),AC$7,1)*IF(AC$16<>\"Standing charge\",1,IF($B70=\"Small business\",AC$11,IF($B70=\"Small business medium\",AC$13,1)))*IF(AC$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AC$12,IF($D70=\"Small business medium rebalancing\",AC$14,1)))*IF($C70=\"Resi discount\",1+AC$10,1)))","v":0.77228430913314461},{"$f":"IF(AND(AD$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AD69*AD$9,IF(AD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AD$8*IF(AND($A70=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B70=\"Small business\",AD$11,IF($B70=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AD$12,IF($D70=\"Small business medium rebalancing\",AD$14,1)))*IF($C70=\"Resi discount\",1+AD$10,1),AC70*AD$8*IF(AND($A70=\"Residential\",AD$16<>\"Standing charge\"),AD$7,1)*IF(AD$16<>\"Standing charge\",1,IF($B70=\"Small business\",AD$11,IF($B70=\"Small business medium\",AD$13,1)))*IF(AD$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AD$12,IF($D70=\"Small business medium rebalancing\",AD$14,1)))*IF($C70=\"Resi discount\",1+AD$10,1)))","v":0.78851820262308703},{"$f":"IF(AND(AE$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AE69*AE$9,IF(AE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AE$8*IF(AND($A70=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B70=\"Small business\",AE$11,IF($B70=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AE$12,IF($D70=\"Small business medium rebalancing\",AE$14,1)))*IF($C70=\"Resi discount\",1+AE$10,1),AD70*AE$8*IF(AND($A70=\"Residential\",AE$16<>\"Standing charge\"),AE$7,1)*IF(AE$16<>\"Standing charge\",1,IF($B70=\"Small business\",AE$11,IF($B70=\"Small business medium\",AE$13,1)))*IF(AE$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AE$12,IF($D70=\"Small business medium rebalancing\",AE$14,1)))*IF($C70=\"Resi discount\",1+AE$10,1)))","v":0},{"$f":"IF(AND(AF$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AF69*AF$9,IF(AF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AF$8*IF(AND($A70=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B70=\"Small business\",AF$11,IF($B70=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AF$12,IF($D70=\"Small business medium rebalancing\",AF$14,1)))*IF($C70=\"Resi discount\",1+AF$10,1),AE70*AF$8*IF(AND($A70=\"Residential\",AF$16<>\"Standing charge\"),AF$7,1)*IF(AF$16<>\"Standing charge\",1,IF($B70=\"Small business\",AF$11,IF($B70=\"Small business medium\",AF$13,1)))*IF(AF$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AF$12,IF($D70=\"Small business medium rebalancing\",AF$14,1)))*IF($C70=\"Resi discount\",1+AF$10,1)))","v":0},{"$f":"IF(AND(AG$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AG69*AG$9,IF(AG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AG$8*IF(AND($A70=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B70=\"Small business\",AG$11,IF($B70=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AG$12,IF($D70=\"Small business medium rebalancing\",AG$14,1)))*IF($C70=\"Resi discount\",1+AG$10,1),AF70*AG$8*IF(AND($A70=\"Residential\",AG$16<>\"Standing charge\"),AG$7,1)*IF(AG$16<>\"Standing charge\",1,IF($B70=\"Small business\",AG$11,IF($B70=\"Small business medium\",AG$13,1)))*IF(AG$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AG$12,IF($D70=\"Small business medium rebalancing\",AG$14,1)))*IF($C70=\"Resi discount\",1+AG$10,1)))","v":0},{"$f":"IF(AND(AH$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AH69*AH$9,IF(AH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AH$8*IF(AND($A70=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B70=\"Small business\",AH$11,IF($B70=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AH$12,IF($D70=\"Small business medium rebalancing\",AH$14,1)))*IF($C70=\"Resi discount\",1+AH$10,1),AG70*AH$8*IF(AND($A70=\"Residential\",AH$16<>\"Standing charge\"),AH$7,1)*IF(AH$16<>\"Standing charge\",1,IF($B70=\"Small business\",AH$11,IF($B70=\"Small business medium\",AH$13,1)))*IF(AH$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AH$12,IF($D70=\"Small business medium rebalancing\",AH$14,1)))*IF($C70=\"Resi discount\",1+AH$10,1)))","v":0},{"$f":"IF(AND(AI$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AI69*AI$9,IF(AI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AI$8*IF(AND($A70=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B70=\"Small business\",AI$11,IF($B70=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AI$12,IF($D70=\"Small business medium rebalancing\",AI$14,1)))*IF($C70=\"Resi discount\",1+AI$10,1),AH70*AI$8*IF(AND($A70=\"Residential\",AI$16<>\"Standing charge\"),AI$7,1)*IF(AI$16<>\"Standing charge\",1,IF($B70=\"Small business\",AI$11,IF($B70=\"Small business medium\",AI$13,1)))*IF(AI$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AI$12,IF($D70=\"Small business medium rebalancing\",AI$14,1)))*IF($C70=\"Resi discount\",1+AI$10,1)))","v":0},{"$f":"IF(AND(AJ$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AJ69*AJ$9,IF(AJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AJ$8*IF(AND($A70=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B70=\"Small business\",AJ$11,IF($B70=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AJ$12,IF($D70=\"Small business medium rebalancing\",AJ$14,1)))*IF($C70=\"Resi discount\",1+AJ$10,1),AI70*AJ$8*IF(AND($A70=\"Residential\",AJ$16<>\"Standing charge\"),AJ$7,1)*IF(AJ$16<>\"Standing charge\",1,IF($B70=\"Small business\",AJ$11,IF($B70=\"Small business medium\",AJ$13,1)))*IF(AJ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AJ$12,IF($D70=\"Small business medium rebalancing\",AJ$14,1)))*IF($C70=\"Resi discount\",1+AJ$10,1)))","v":0},{"$f":"IF(AND(AK$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AK69*AK$9,IF(AK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AK$8*IF(AND($A70=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B70=\"Small business\",AK$11,IF($B70=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AK$12,IF($D70=\"Small business medium rebalancing\",AK$14,1)))*IF($C70=\"Resi discount\",1+AK$10,1),AJ70*AK$8*IF(AND($A70=\"Residential\",AK$16<>\"Standing charge\"),AK$7,1)*IF(AK$16<>\"Standing charge\",1,IF($B70=\"Small business\",AK$11,IF($B70=\"Small business medium\",AK$13,1)))*IF(AK$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AK$12,IF($D70=\"Small business medium rebalancing\",AK$14,1)))*IF($C70=\"Resi discount\",1+AK$10,1)))","v":0},{"$f":"IF(AND(AL$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AL69*AL$9,IF(AL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AL$8*IF(AND($A70=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B70=\"Small business\",AL$11,IF($B70=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AL$12,IF($D70=\"Small business medium rebalancing\",AL$14,1)))*IF($C70=\"Resi discount\",1+AL$10,1),AK70*AL$8*IF(AND($A70=\"Residential\",AL$16<>\"Standing charge\"),AL$7,1)*IF(AL$16<>\"Standing charge\",1,IF($B70=\"Small business\",AL$11,IF($B70=\"Small business medium\",AL$13,1)))*IF(AL$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AL$12,IF($D70=\"Small business medium rebalancing\",AL$14,1)))*IF($C70=\"Resi discount\",1+AL$10,1)))","v":0},{"$f":"IF(AND(AM$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AM69*AM$9,IF(AM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AM$8*IF(AND($A70=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B70=\"Small business\",AM$11,IF($B70=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AM$12,IF($D70=\"Small business medium rebalancing\",AM$14,1)))*IF($C70=\"Resi discount\",1+AM$10,1),AL70*AM$8*IF(AND($A70=\"Residential\",AM$16<>\"Standing charge\"),AM$7,1)*IF(AM$16<>\"Standing charge\",1,IF($B70=\"Small business\",AM$11,IF($B70=\"Small business medium\",AM$13,1)))*IF(AM$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AM$12,IF($D70=\"Small business medium rebalancing\",AM$14,1)))*IF($C70=\"Resi discount\",1+AM$10,1)))","v":0},{"$f":"IF(AND(AN$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AN69*AN$9,IF(AN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AN$8*IF(AND($A70=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B70=\"Small business\",AN$11,IF($B70=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AN$12,IF($D70=\"Small business medium rebalancing\",AN$14,1)))*IF($C70=\"Resi discount\",1+AN$10,1),AM70*AN$8*IF(AND($A70=\"Residential\",AN$16<>\"Standing charge\"),AN$7,1)*IF(AN$16<>\"Standing charge\",1,IF($B70=\"Small business\",AN$11,IF($B70=\"Small business medium\",AN$13,1)))*IF(AN$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AN$12,IF($D70=\"Small business medium rebalancing\",AN$14,1)))*IF($C70=\"Resi discount\",1+AN$10,1)))","v":0},{"$f":"IF(AND(AO$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AO69*AO$9,IF(AO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AO$8*IF(AND($A70=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B70=\"Small business\",AO$11,IF($B70=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AO$12,IF($D70=\"Small business medium rebalancing\",AO$14,1)))*IF($C70=\"Resi discount\",1+AO$10,1),AN70*AO$8*IF(AND($A70=\"Residential\",AO$16<>\"Standing charge\"),AO$7,1)*IF(AO$16<>\"Standing charge\",1,IF($B70=\"Small business\",AO$11,IF($B70=\"Small business medium\",AO$13,1)))*IF(AO$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AO$12,IF($D70=\"Small business medium rebalancing\",AO$14,1)))*IF($C70=\"Resi discount\",1+AO$10,1)))","v":0},{"$f":"IF(AND(AP$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AP69*AP$9,IF(AP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AP$8*IF(AND($A70=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B70=\"Small business\",AP$11,IF($B70=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AP$12,IF($D70=\"Small business medium rebalancing\",AP$14,1)))*IF($C70=\"Resi discount\",1+AP$10,1),AO70*AP$8*IF(AND($A70=\"Residential\",AP$16<>\"Standing charge\"),AP$7,1)*IF(AP$16<>\"Standing charge\",1,IF($B70=\"Small business\",AP$11,IF($B70=\"Small business medium\",AP$13,1)))*IF(AP$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AP$12,IF($D70=\"Small business medium rebalancing\",AP$14,1)))*IF($C70=\"Resi discount\",1+AP$10,1)))","v":0},{"$f":"IF(AND(AQ$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AQ69*AQ$9,IF(AQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AQ$8*IF(AND($A70=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B70=\"Small business\",AQ$11,IF($B70=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AQ$12,IF($D70=\"Small business medium rebalancing\",AQ$14,1)))*IF($C70=\"Resi discount\",1+AQ$10,1),AP70*AQ$8*IF(AND($A70=\"Residential\",AQ$16<>\"Standing charge\"),AQ$7,1)*IF(AQ$16<>\"Standing charge\",1,IF($B70=\"Small business\",AQ$11,IF($B70=\"Small business medium\",AQ$13,1)))*IF(AQ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AQ$12,IF($D70=\"Small business medium rebalancing\",AQ$14,1)))*IF($C70=\"Resi discount\",1+AQ$10,1)))","v":0},{"$f":"IF(AND(AR$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AR69*AR$9,IF(AR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AR$8*IF(AND($A70=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B70=\"Small business\",AR$11,IF($B70=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AR$12,IF($D70=\"Small business medium rebalancing\",AR$14,1)))*IF($C70=\"Resi discount\",1+AR$10,1),AQ70*AR$8*IF(AND($A70=\"Residential\",AR$16<>\"Standing charge\"),AR$7,1)*IF(AR$16<>\"Standing charge\",1,IF($B70=\"Small business\",AR$11,IF($B70=\"Small business medium\",AR$13,1)))*IF(AR$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AR$12,IF($D70=\"Small business medium rebalancing\",AR$14,1)))*IF($C70=\"Resi discount\",1+AR$10,1)))","v":0},{"$f":"IF(AND(AS$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AS69*AS$9,IF(AS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AS$8*IF(AND($A70=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B70=\"Small business\",AS$11,IF($B70=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AS$12,IF($D70=\"Small business medium rebalancing\",AS$14,1)))*IF($C70=\"Resi discount\",1+AS$10,1),AR70*AS$8*IF(AND($A70=\"Residential\",AS$16<>\"Standing charge\"),AS$7,1)*IF(AS$16<>\"Standing charge\",1,IF($B70=\"Small business\",AS$11,IF($B70=\"Small business medium\",AS$13,1)))*IF(AS$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AS$12,IF($D70=\"Small business medium rebalancing\",AS$14,1)))*IF($C70=\"Resi discount\",1+AS$10,1)))","v":0},{"$f":"IF(AND(AT$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AT69*AT$9,IF(AT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AT$8*IF(AND($A70=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B70=\"Small business\",AT$11,IF($B70=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AT$12,IF($D70=\"Small business medium rebalancing\",AT$14,1)))*IF($C70=\"Resi discount\",1+AT$10,1),AS70*AT$8*IF(AND($A70=\"Residential\",AT$16<>\"Standing charge\"),AT$7,1)*IF(AT$16<>\"Standing charge\",1,IF($B70=\"Small business\",AT$11,IF($B70=\"Small business medium\",AT$13,1)))*IF(AT$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AT$12,IF($D70=\"Small business medium rebalancing\",AT$14,1)))*IF($C70=\"Resi discount\",1+AT$10,1)))","v":0},{"$f":"IF(AND(AU$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AU69*AU$9,IF(AU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AU$8*IF(AND($A70=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B70=\"Small business\",AU$11,IF($B70=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AU$12,IF($D70=\"Small business medium rebalancing\",AU$14,1)))*IF($C70=\"Resi discount\",1+AU$10,1),AT70*AU$8*IF(AND($A70=\"Residential\",AU$16<>\"Standing charge\"),AU$7,1)*IF(AU$16<>\"Standing charge\",1,IF($B70=\"Small business\",AU$11,IF($B70=\"Small business medium\",AU$13,1)))*IF(AU$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AU$12,IF($D70=\"Small business medium rebalancing\",AU$14,1)))*IF($C70=\"Resi discount\",1+AU$10,1)))","v":0},{"$f":"IF(AND(AV$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AV69*AV$9,IF(AV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AV$8*IF(AND($A70=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B70=\"Small business\",AV$11,IF($B70=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AV$12,IF($D70=\"Small business medium rebalancing\",AV$14,1)))*IF($C70=\"Resi discount\",1+AV$10,1),AU70*AV$8*IF(AND($A70=\"Residential\",AV$16<>\"Standing charge\"),AV$7,1)*IF(AV$16<>\"Standing charge\",1,IF($B70=\"Small business\",AV$11,IF($B70=\"Small business medium\",AV$13,1)))*IF(AV$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AV$12,IF($D70=\"Small business medium rebalancing\",AV$14,1)))*IF($C70=\"Resi discount\",1+AV$10,1)))","v":0},{"$f":"IF(AND(AW$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AW69*AW$9,IF(AW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AW$8*IF(AND($A70=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B70=\"Small business\",AW$11,IF($B70=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AW$12,IF($D70=\"Small business medium rebalancing\",AW$14,1)))*IF($C70=\"Resi discount\",1+AW$10,1),AV70*AW$8*IF(AND($A70=\"Residential\",AW$16<>\"Standing charge\"),AW$7,1)*IF(AW$16<>\"Standing charge\",1,IF($B70=\"Small business\",AW$11,IF($B70=\"Small business medium\",AW$13,1)))*IF(AW$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AW$12,IF($D70=\"Small business medium rebalancing\",AW$14,1)))*IF($C70=\"Resi discount\",1+AW$10,1)))","v":0},{"$f":"IF(AND(AX$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AX69*AX$9,IF(AX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AX$8*IF(AND($A70=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B70=\"Small business\",AX$11,IF($B70=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AX$12,IF($D70=\"Small business medium rebalancing\",AX$14,1)))*IF($C70=\"Resi discount\",1+AX$10,1),AW70*AX$8*IF(AND($A70=\"Residential\",AX$16<>\"Standing charge\"),AX$7,1)*IF(AX$16<>\"Standing charge\",1,IF($B70=\"Small business\",AX$11,IF($B70=\"Small business medium\",AX$13,1)))*IF(AX$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AX$12,IF($D70=\"Small business medium rebalancing\",AX$14,1)))*IF($C70=\"Resi discount\",1+AX$10,1)))","v":0},{"$f":"IF(AND(AY$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AY69*AY$9,IF(AY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AY$8*IF(AND($A70=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B70=\"Small business\",AY$11,IF($B70=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AY$12,IF($D70=\"Small business medium rebalancing\",AY$14,1)))*IF($C70=\"Resi discount\",1+AY$10,1),AX70*AY$8*IF(AND($A70=\"Residential\",AY$16<>\"Standing charge\"),AY$7,1)*IF(AY$16<>\"Standing charge\",1,IF($B70=\"Small business\",AY$11,IF($B70=\"Small business medium\",AY$13,1)))*IF(AY$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AY$12,IF($D70=\"Small business medium rebalancing\",AY$14,1)))*IF($C70=\"Resi discount\",1+AY$10,1)))","v":8.9551910296687479E-2},{"$f":"IF(AND(AZ$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),AZ69*AZ$9,IF(AZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(AZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*AZ$8*IF(AND($A70=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B70=\"Small business\",AZ$11,IF($B70=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AZ$12,IF($D70=\"Small business medium rebalancing\",AZ$14,1)))*IF($C70=\"Resi discount\",1+AZ$10,1),AY70*AZ$8*IF(AND($A70=\"Residential\",AZ$16<>\"Standing charge\"),AZ$7,1)*IF(AZ$16<>\"Standing charge\",1,IF($B70=\"Small business\",AZ$11,IF($B70=\"Small business medium\",AZ$13,1)))*IF(AZ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",AZ$12,IF($D70=\"Small business medium rebalancing\",AZ$14,1)))*IF($C70=\"Resi discount\",1+AZ$10,1)))","v":9.1904006816284217E-2},{"$f":"IF(AND(BA$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BA69*BA$9,IF(BA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BA$8*IF(AND($A70=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B70=\"Small business\",BA$11,IF($B70=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BA$12,IF($D70=\"Small business medium rebalancing\",BA$14,1)))*IF($C70=\"Resi discount\",1+BA$10,1),AZ70*BA$8*IF(AND($A70=\"Residential\",BA$16<>\"Standing charge\"),BA$7,1)*IF(BA$16<>\"Standing charge\",1,IF($B70=\"Small business\",BA$11,IF($B70=\"Small business medium\",BA$13,1)))*IF(BA$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BA$12,IF($D70=\"Small business medium rebalancing\",BA$14,1)))*IF($C70=\"Resi discount\",1+BA$10,1)))","v":9.4440541974683156E-2},{"$f":"IF(AND(BB$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BB69*BB$9,IF(BB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BB$8*IF(AND($A70=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B70=\"Small business\",BB$11,IF($B70=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BB$12,IF($D70=\"Small business medium rebalancing\",BB$14,1)))*IF($C70=\"Resi discount\",1+BB$10,1),BA70*BB$8*IF(AND($A70=\"Residential\",BB$16<>\"Standing charge\"),BB$7,1)*IF(BB$16<>\"Standing charge\",1,IF($B70=\"Small business\",BB$11,IF($B70=\"Small business medium\",BB$13,1)))*IF(BB$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BB$12,IF($D70=\"Small business medium rebalancing\",BB$14,1)))*IF($C70=\"Resi discount\",1+BB$10,1)))","v":9.7207719681997304E-2},{"$f":"IF(AND(BC$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BC69*BC$9,IF(BC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BC$8*IF(AND($A70=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B70=\"Small business\",BC$11,IF($B70=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BC$12,IF($D70=\"Small business medium rebalancing\",BC$14,1)))*IF($C70=\"Resi discount\",1+BC$10,1),BB70*BC$8*IF(AND($A70=\"Residential\",BC$16<>\"Standing charge\"),BC$7,1)*IF(BC$16<>\"Standing charge\",1,IF($B70=\"Small business\",BC$11,IF($B70=\"Small business medium\",BC$13,1)))*IF(BC$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BC$12,IF($D70=\"Small business medium rebalancing\",BC$14,1)))*IF($C70=\"Resi discount\",1+BC$10,1)))","v":9.9251086029151281E-2},{"$f":"IF(AND(BD$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BD69*BD$9,IF(BD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BD$8*IF(AND($A70=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B70=\"Small business\",BD$11,IF($B70=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BD$12,IF($D70=\"Small business medium rebalancing\",BD$14,1)))*IF($C70=\"Resi discount\",1+BD$10,1),BC70*BD$8*IF(AND($A70=\"Residential\",BD$16<>\"Standing charge\"),BD$7,1)*IF(BD$16<>\"Standing charge\",1,IF($B70=\"Small business\",BD$11,IF($B70=\"Small business medium\",BD$13,1)))*IF(BD$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BD$12,IF($D70=\"Small business medium rebalancing\",BD$14,1)))*IF($C70=\"Resi discount\",1+BD$10,1)))","v":0},{"$f":"IF(AND(BE$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BE69*BE$9,IF(BE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BE$8*IF(AND($A70=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B70=\"Small business\",BE$11,IF($B70=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BE$12,IF($D70=\"Small business medium rebalancing\",BE$14,1)))*IF($C70=\"Resi discount\",1+BE$10,1),BD70*BE$8*IF(AND($A70=\"Residential\",BE$16<>\"Standing charge\"),BE$7,1)*IF(BE$16<>\"Standing charge\",1,IF($B70=\"Small business\",BE$11,IF($B70=\"Small business medium\",BE$13,1)))*IF(BE$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BE$12,IF($D70=\"Small business medium rebalancing\",BE$14,1)))*IF($C70=\"Resi discount\",1+BE$10,1)))","v":0},{"$f":"IF(AND(BF$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BF69*BF$9,IF(BF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BF$8*IF(AND($A70=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B70=\"Small business\",BF$11,IF($B70=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BF$12,IF($D70=\"Small business medium rebalancing\",BF$14,1)))*IF($C70=\"Resi discount\",1+BF$10,1),BE70*BF$8*IF(AND($A70=\"Residential\",BF$16<>\"Standing charge\"),BF$7,1)*IF(BF$16<>\"Standing charge\",1,IF($B70=\"Small business\",BF$11,IF($B70=\"Small business medium\",BF$13,1)))*IF(BF$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BF$12,IF($D70=\"Small business medium rebalancing\",BF$14,1)))*IF($C70=\"Resi discount\",1+BF$10,1)))","v":0},{"$f":"IF(AND(BG$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BG69*BG$9,IF(BG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BG$8*IF(AND($A70=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B70=\"Small business\",BG$11,IF($B70=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BG$12,IF($D70=\"Small business medium rebalancing\",BG$14,1)))*IF($C70=\"Resi discount\",1+BG$10,1),BF70*BG$8*IF(AND($A70=\"Residential\",BG$16<>\"Standing charge\"),BG$7,1)*IF(BG$16<>\"Standing charge\",1,IF($B70=\"Small business\",BG$11,IF($B70=\"Small business medium\",BG$13,1)))*IF(BG$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BG$12,IF($D70=\"Small business medium rebalancing\",BG$14,1)))*IF($C70=\"Resi discount\",1+BG$10,1)))","v":0},{"$f":"IF(AND(BH$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BH69*BH$9,IF(BH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BH$8*IF(AND($A70=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B70=\"Small business\",BH$11,IF($B70=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BH$12,IF($D70=\"Small business medium rebalancing\",BH$14,1)))*IF($C70=\"Resi discount\",1+BH$10,1),BG70*BH$8*IF(AND($A70=\"Residential\",BH$16<>\"Standing charge\"),BH$7,1)*IF(BH$16<>\"Standing charge\",1,IF($B70=\"Small business\",BH$11,IF($B70=\"Small business medium\",BH$13,1)))*IF(BH$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BH$12,IF($D70=\"Small business medium rebalancing\",BH$14,1)))*IF($C70=\"Resi discount\",1+BH$10,1)))","v":0},{"$f":"IF(AND(BI$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BI69*BI$9,IF(BI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BI$8*IF(AND($A70=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B70=\"Small business\",BI$11,IF($B70=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BI$12,IF($D70=\"Small business medium rebalancing\",BI$14,1)))*IF($C70=\"Resi discount\",1+BI$10,1),BH70*BI$8*IF(AND($A70=\"Residential\",BI$16<>\"Standing charge\"),BI$7,1)*IF(BI$16<>\"Standing charge\",1,IF($B70=\"Small business\",BI$11,IF($B70=\"Small business medium\",BI$13,1)))*IF(BI$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BI$12,IF($D70=\"Small business medium rebalancing\",BI$14,1)))*IF($C70=\"Resi discount\",1+BI$10,1)))","v":0},{"$f":"IF(AND(BJ$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BJ69*BJ$9,IF(BJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BJ$8*IF(AND($A70=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B70=\"Small business\",BJ$11,IF($B70=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BJ$12,IF($D70=\"Small business medium rebalancing\",BJ$14,1)))*IF($C70=\"Resi discount\",1+BJ$10,1),BI70*BJ$8*IF(AND($A70=\"Residential\",BJ$16<>\"Standing charge\"),BJ$7,1)*IF(BJ$16<>\"Standing charge\",1,IF($B70=\"Small business\",BJ$11,IF($B70=\"Small business medium\",BJ$13,1)))*IF(BJ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BJ$12,IF($D70=\"Small business medium rebalancing\",BJ$14,1)))*IF($C70=\"Resi discount\",1+BJ$10,1)))","v":0},{"$f":"IF(AND(BK$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BK69*BK$9,IF(BK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BK$8*IF(AND($A70=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B70=\"Small business\",BK$11,IF($B70=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BK$12,IF($D70=\"Small business medium rebalancing\",BK$14,1)))*IF($C70=\"Resi discount\",1+BK$10,1),BJ70*BK$8*IF(AND($A70=\"Residential\",BK$16<>\"Standing charge\"),BK$7,1)*IF(BK$16<>\"Standing charge\",1,IF($B70=\"Small business\",BK$11,IF($B70=\"Small business medium\",BK$13,1)))*IF(BK$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BK$12,IF($D70=\"Small business medium rebalancing\",BK$14,1)))*IF($C70=\"Resi discount\",1+BK$10,1)))","v":0},{"$f":"IF(AND(BL$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BL69*BL$9,IF(BL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BL$8*IF(AND($A70=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B70=\"Small business\",BL$11,IF($B70=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BL$12,IF($D70=\"Small business medium rebalancing\",BL$14,1)))*IF($C70=\"Resi discount\",1+BL$10,1),BK70*BL$8*IF(AND($A70=\"Residential\",BL$16<>\"Standing charge\"),BL$7,1)*IF(BL$16<>\"Standing charge\",1,IF($B70=\"Small business\",BL$11,IF($B70=\"Small business medium\",BL$13,1)))*IF(BL$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BL$12,IF($D70=\"Small business medium rebalancing\",BL$14,1)))*IF($C70=\"Resi discount\",1+BL$10,1)))","v":0},{"$f":"IF(AND(BM$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BM69*BM$9,IF(BM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BM$8*IF(AND($A70=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B70=\"Small business\",BM$11,IF($B70=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BM$12,IF($D70=\"Small business medium rebalancing\",BM$14,1)))*IF($C70=\"Resi discount\",1+BM$10,1),BL70*BM$8*IF(AND($A70=\"Residential\",BM$16<>\"Standing charge\"),BM$7,1)*IF(BM$16<>\"Standing charge\",1,IF($B70=\"Small business\",BM$11,IF($B70=\"Small business medium\",BM$13,1)))*IF(BM$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BM$12,IF($D70=\"Small business medium rebalancing\",BM$14,1)))*IF($C70=\"Resi discount\",1+BM$10,1)))","v":0},{"$f":"IF(AND(BN$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BN69*BN$9,IF(BN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BN$8*IF(AND($A70=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B70=\"Small business\",BN$11,IF($B70=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BN$12,IF($D70=\"Small business medium rebalancing\",BN$14,1)))*IF($C70=\"Resi discount\",1+BN$10,1),BM70*BN$8*IF(AND($A70=\"Residential\",BN$16<>\"Standing charge\"),BN$7,1)*IF(BN$16<>\"Standing charge\",1,IF($B70=\"Small business\",BN$11,IF($B70=\"Small business medium\",BN$13,1)))*IF(BN$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BN$12,IF($D70=\"Small business medium rebalancing\",BN$14,1)))*IF($C70=\"Resi discount\",1+BN$10,1)))","v":0},{"$f":"IF(AND(BO$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BO69*BO$9,IF(BO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BO$8*IF(AND($A70=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B70=\"Small business\",BO$11,IF($B70=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BO$12,IF($D70=\"Small business medium rebalancing\",BO$14,1)))*IF($C70=\"Resi discount\",1+BO$10,1),BN70*BO$8*IF(AND($A70=\"Residential\",BO$16<>\"Standing charge\"),BO$7,1)*IF(BO$16<>\"Standing charge\",1,IF($B70=\"Small business\",BO$11,IF($B70=\"Small business medium\",BO$13,1)))*IF(BO$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BO$12,IF($D70=\"Small business medium rebalancing\",BO$14,1)))*IF($C70=\"Resi discount\",1+BO$10,1)))","v":0},{"$f":"IF(AND(BP$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BP69*BP$9,IF(BP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BP$8*IF(AND($A70=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B70=\"Small business\",BP$11,IF($B70=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BP$12,IF($D70=\"Small business medium rebalancing\",BP$14,1)))*IF($C70=\"Resi discount\",1+BP$10,1),BO70*BP$8*IF(AND($A70=\"Residential\",BP$16<>\"Standing charge\"),BP$7,1)*IF(BP$16<>\"Standing charge\",1,IF($B70=\"Small business\",BP$11,IF($B70=\"Small business medium\",BP$13,1)))*IF(BP$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BP$12,IF($D70=\"Small business medium rebalancing\",BP$14,1)))*IF($C70=\"Resi discount\",1+BP$10,1)))","v":0},{"$f":"IF(AND(BQ$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BQ69*BQ$9,IF(BQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BQ$8*IF(AND($A70=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B70=\"Small business\",BQ$11,IF($B70=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BQ$12,IF($D70=\"Small business medium rebalancing\",BQ$14,1)))*IF($C70=\"Resi discount\",1+BQ$10,1),BP70*BQ$8*IF(AND($A70=\"Residential\",BQ$16<>\"Standing charge\"),BQ$7,1)*IF(BQ$16<>\"Standing charge\",1,IF($B70=\"Small business\",BQ$11,IF($B70=\"Small business medium\",BQ$13,1)))*IF(BQ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BQ$12,IF($D70=\"Small business medium rebalancing\",BQ$14,1)))*IF($C70=\"Resi discount\",1+BQ$10,1)))","v":0},{"$f":"IF(AND(BR$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BR69*BR$9,IF(BR$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BR$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BR$8*IF(AND($A70=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B70=\"Small business\",BR$11,IF($B70=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BR$12,IF($D70=\"Small business medium rebalancing\",BR$14,1)))*IF($C70=\"Resi discount\",1+BR$10,1),BQ70*BR$8*IF(AND($A70=\"Residential\",BR$16<>\"Standing charge\"),BR$7,1)*IF(BR$16<>\"Standing charge\",1,IF($B70=\"Small business\",BR$11,IF($B70=\"Small business medium\",BR$13,1)))*IF(BR$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BR$12,IF($D70=\"Small business medium rebalancing\",BR$14,1)))*IF($C70=\"Resi discount\",1+BR$10,1)))","v":0},{"$f":"IF(AND(BS$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BS69*BS$9,IF(BS$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BS$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BS$8*IF(AND($A70=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B70=\"Small business\",BS$11,IF($B70=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BS$12,IF($D70=\"Small business medium rebalancing\",BS$14,1)))*IF($C70=\"Resi discount\",1+BS$10,1),BR70*BS$8*IF(AND($A70=\"Residential\",BS$16<>\"Standing charge\"),BS$7,1)*IF(BS$16<>\"Standing charge\",1,IF($B70=\"Small business\",BS$11,IF($B70=\"Small business medium\",BS$13,1)))*IF(BS$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BS$12,IF($D70=\"Small business medium rebalancing\",BS$14,1)))*IF($C70=\"Resi discount\",1+BS$10,1)))","v":0},{"$f":"IF(AND(BT$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BT69*BT$9,IF(BT$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BT$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BT$8*IF(AND($A70=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B70=\"Small business\",BT$11,IF($B70=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BT$12,IF($D70=\"Small business medium rebalancing\",BT$14,1)))*IF($C70=\"Resi discount\",1+BT$10,1),BS70*BT$8*IF(AND($A70=\"Residential\",BT$16<>\"Standing charge\"),BT$7,1)*IF(BT$16<>\"Standing charge\",1,IF($B70=\"Small business\",BT$11,IF($B70=\"Small business medium\",BT$13,1)))*IF(BT$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BT$12,IF($D70=\"Small business medium rebalancing\",BT$14,1)))*IF($C70=\"Resi discount\",1+BT$10,1)))","v":0},{"$f":"IF(AND(BU$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BU69*BU$9,IF(BU$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BU$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BU$8*IF(AND($A70=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B70=\"Small business\",BU$11,IF($B70=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BU$12,IF($D70=\"Small business medium rebalancing\",BU$14,1)))*IF($C70=\"Resi discount\",1+BU$10,1),BT70*BU$8*IF(AND($A70=\"Residential\",BU$16<>\"Standing charge\"),BU$7,1)*IF(BU$16<>\"Standing charge\",1,IF($B70=\"Small business\",BU$11,IF($B70=\"Small business medium\",BU$13,1)))*IF(BU$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BU$12,IF($D70=\"Small business medium rebalancing\",BU$14,1)))*IF($C70=\"Resi discount\",1+BU$10,1)))","v":0},{"$f":"IF(AND(BV$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BV69*BV$9,IF(BV$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BV$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BV$8*IF(AND($A70=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B70=\"Small business\",BV$11,IF($B70=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BV$12,IF($D70=\"Small business medium rebalancing\",BV$14,1)))*IF($C70=\"Resi discount\",1+BV$10,1),BU70*BV$8*IF(AND($A70=\"Residential\",BV$16<>\"Standing charge\"),BV$7,1)*IF(BV$16<>\"Standing charge\",1,IF($B70=\"Small business\",BV$11,IF($B70=\"Small business medium\",BV$13,1)))*IF(BV$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BV$12,IF($D70=\"Small business medium rebalancing\",BV$14,1)))*IF($C70=\"Resi discount\",1+BV$10,1)))","v":0},{"$f":"IF(AND(BW$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BW69*BW$9,IF(BW$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BW$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BW$8*IF(AND($A70=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B70=\"Small business\",BW$11,IF($B70=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BW$12,IF($D70=\"Small business medium rebalancing\",BW$14,1)))*IF($C70=\"Resi discount\",1+BW$10,1),BV70*BW$8*IF(AND($A70=\"Residential\",BW$16<>\"Standing charge\"),BW$7,1)*IF(BW$16<>\"Standing charge\",1,IF($B70=\"Small business\",BW$11,IF($B70=\"Small business medium\",BW$13,1)))*IF(BW$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BW$12,IF($D70=\"Small business medium rebalancing\",BW$14,1)))*IF($C70=\"Resi discount\",1+BW$10,1)))","v":0},{"$f":"IF(AND(BX$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BX69*BX$9,IF(BX$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BX$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BX$8*IF(AND($A70=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B70=\"Small business\",BX$11,IF($B70=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BX$12,IF($D70=\"Small business medium rebalancing\",BX$14,1)))*IF($C70=\"Resi discount\",1+BX$10,1),BW70*BX$8*IF(AND($A70=\"Residential\",BX$16<>\"Standing charge\"),BX$7,1)*IF(BX$16<>\"Standing charge\",1,IF($B70=\"Small business\",BX$11,IF($B70=\"Small business medium\",BX$13,1)))*IF(BX$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BX$12,IF($D70=\"Small business medium rebalancing\",BX$14,1)))*IF($C70=\"Resi discount\",1+BX$10,1)))","v":5.1293522339294908},{"$f":"IF(AND(BY$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BY69*BY$9,IF(BY$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BY$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BY$8*IF(AND($A70=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B70=\"Small business\",BY$11,IF($B70=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BY$12,IF($D70=\"Small business medium rebalancing\",BY$14,1)))*IF($C70=\"Resi discount\",1+BY$10,1),BX70*BY$8*IF(AND($A70=\"Residential\",BY$16<>\"Standing charge\"),BY$7,1)*IF(BY$16<>\"Standing charge\",1,IF($B70=\"Small business\",BY$11,IF($B70=\"Small business medium\",BY$13,1)))*IF(BY$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BY$12,IF($D70=\"Small business medium rebalancing\",BY$14,1)))*IF($C70=\"Resi discount\",1+BY$10,1)))","v":5.2640755636411694},{"$f":"IF(AND(BZ$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),BZ69*BZ$9,IF(BZ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(BZ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*BZ$8*IF(AND($A70=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B70=\"Small business\",BZ$11,IF($B70=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BZ$12,IF($D70=\"Small business medium rebalancing\",BZ$14,1)))*IF($C70=\"Resi discount\",1+BZ$10,1),BY70*BZ$8*IF(AND($A70=\"Residential\",BZ$16<>\"Standing charge\"),BZ$7,1)*IF(BZ$16<>\"Standing charge\",1,IF($B70=\"Small business\",BZ$11,IF($B70=\"Small business medium\",BZ$13,1)))*IF(BZ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",BZ$12,IF($D70=\"Small business medium rebalancing\",BZ$14,1)))*IF($C70=\"Resi discount\",1+BZ$10,1)))","v":5.4093631654139207},{"$f":"IF(AND(CA$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CA69*CA$9,IF(CA$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CA$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CA$8*IF(AND($A70=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B70=\"Small business\",CA$11,IF($B70=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CA$12,IF($D70=\"Small business medium rebalancing\",CA$14,1)))*IF($C70=\"Resi discount\",1+CA$10,1),BZ70*CA$8*IF(AND($A70=\"Residential\",CA$16<>\"Standing charge\"),CA$7,1)*IF(CA$16<>\"Standing charge\",1,IF($B70=\"Small business\",CA$11,IF($B70=\"Small business medium\",CA$13,1)))*IF(CA$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CA$12,IF($D70=\"Small business medium rebalancing\",CA$14,1)))*IF($C70=\"Resi discount\",1+CA$10,1)))","v":5.5678615057359444},{"$f":"IF(AND(CB$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CB69*CB$9,IF(CB$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CB$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CB$8*IF(AND($A70=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B70=\"Small business\",CB$11,IF($B70=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CB$12,IF($D70=\"Small business medium rebalancing\",CB$14,1)))*IF($C70=\"Resi discount\",1+CB$10,1),CA70*CB$8*IF(AND($A70=\"Residential\",CB$16<>\"Standing charge\"),CB$7,1)*IF(CB$16<>\"Standing charge\",1,IF($B70=\"Small business\",CB$11,IF($B70=\"Small business medium\",CB$13,1)))*IF(CB$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CB$12,IF($D70=\"Small business medium rebalancing\",CB$14,1)))*IF($C70=\"Resi discount\",1+CB$10,1)))","v":5.6849013958151877},{"$f":"IF(AND(CC$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CC69*CC$9,IF(CC$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CC$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CC$8*IF(AND($A70=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B70=\"Small business\",CC$11,IF($B70=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CC$12,IF($D70=\"Small business medium rebalancing\",CC$14,1)))*IF($C70=\"Resi discount\",1+CC$10,1),CB70*CC$8*IF(AND($A70=\"Residential\",CC$16<>\"Standing charge\"),CC$7,1)*IF(CC$16<>\"Standing charge\",1,IF($B70=\"Small business\",CC$11,IF($B70=\"Small business medium\",CC$13,1)))*IF(CC$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CC$12,IF($D70=\"Small business medium rebalancing\",CC$14,1)))*IF($C70=\"Resi discount\",1+CC$10,1)))","v":8.5190737850300309},{"$f":"IF(AND(CD$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CD69*CD$9,IF(CD$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CD$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CD$8*IF(AND($A70=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B70=\"Small business\",CD$11,IF($B70=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CD$12,IF($D70=\"Small business medium rebalancing\",CD$14,1)))*IF($C70=\"Resi discount\",1+CD$10,1),CC70*CD$8*IF(AND($A70=\"Residential\",CD$16<>\"Standing charge\"),CD$7,1)*IF(CD$16<>\"Standing charge\",1,IF($B70=\"Small business\",CD$11,IF($B70=\"Small business medium\",CD$13,1)))*IF(CD$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CD$12,IF($D70=\"Small business medium rebalancing\",CD$14,1)))*IF($C70=\"Resi discount\",1+CD$10,1)))","v":8.7428287416085286},{"$f":"IF(AND(CE$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CE69*CE$9,IF(CE$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CE$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CE$8*IF(AND($A70=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B70=\"Small business\",CE$11,IF($B70=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CE$12,IF($D70=\"Small business medium rebalancing\",CE$14,1)))*IF($C70=\"Resi discount\",1+CE$10,1),CD70*CE$8*IF(AND($A70=\"Residential\",CE$16<>\"Standing charge\"),CE$7,1)*IF(CE$16<>\"Standing charge\",1,IF($B70=\"Small business\",CE$11,IF($B70=\"Small business medium\",CE$13,1)))*IF(CE$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CE$12,IF($D70=\"Small business medium rebalancing\",CE$14,1)))*IF($C70=\"Resi discount\",1+CE$10,1)))","v":8.9841293470465651},{"$f":"IF(AND(CF$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CF69*CF$9,IF(CF$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CF$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CF$8*IF(AND($A70=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B70=\"Small business\",CF$11,IF($B70=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CF$12,IF($D70=\"Small business medium rebalancing\",CF$14,1)))*IF($C70=\"Resi discount\",1+CF$10,1),CE70*CF$8*IF(AND($A70=\"Residential\",CF$16<>\"Standing charge\"),CF$7,1)*IF(CF$16<>\"Standing charge\",1,IF($B70=\"Small business\",CF$11,IF($B70=\"Small business medium\",CF$13,1)))*IF(CF$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CF$12,IF($D70=\"Small business medium rebalancing\",CF$14,1)))*IF($C70=\"Resi discount\",1+CF$10,1)))","v":9.2473709796013477},{"$f":"IF(AND(CG$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CG69*CG$9,IF(CG$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CG$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CG$8*IF(AND($A70=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B70=\"Small business\",CG$11,IF($B70=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CG$12,IF($D70=\"Small business medium rebalancing\",CG$14,1)))*IF($C70=\"Resi discount\",1+CG$10,1),CF70*CG$8*IF(AND($A70=\"Residential\",CG$16<>\"Standing charge\"),CG$7,1)*IF(CG$16<>\"Standing charge\",1,IF($B70=\"Small business\",CG$11,IF($B70=\"Small business medium\",CG$13,1)))*IF(CG$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CG$12,IF($D70=\"Small business medium rebalancing\",CG$14,1)))*IF($C70=\"Resi discount\",1+CG$10,1)))","v":9.4417564329499175},{"$f":"IF(AND(CH$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CH69*CH$9,IF(CH$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CH$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CH$8*IF(AND($A70=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B70=\"Small business\",CH$11,IF($B70=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CH$12,IF($D70=\"Small business medium rebalancing\",CH$14,1)))*IF($C70=\"Resi discount\",1+CH$10,1),CG70*CH$8*IF(AND($A70=\"Residential\",CH$16<>\"Standing charge\"),CH$7,1)*IF(CH$16<>\"Standing charge\",1,IF($B70=\"Small business\",CH$11,IF($B70=\"Small business medium\",CH$13,1)))*IF(CH$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CH$12,IF($D70=\"Small business medium rebalancing\",CH$14,1)))*IF($C70=\"Resi discount\",1+CH$10,1)))","v":0},{"$f":"IF(AND(CI$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CI69*CI$9,IF(CI$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CI$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CI$8*IF(AND($A70=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B70=\"Small business\",CI$11,IF($B70=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CI$12,IF($D70=\"Small business medium rebalancing\",CI$14,1)))*IF($C70=\"Resi discount\",1+CI$10,1),CH70*CI$8*IF(AND($A70=\"Residential\",CI$16<>\"Standing charge\"),CI$7,1)*IF(CI$16<>\"Standing charge\",1,IF($B70=\"Small business\",CI$11,IF($B70=\"Small business medium\",CI$13,1)))*IF(CI$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CI$12,IF($D70=\"Small business medium rebalancing\",CI$14,1)))*IF($C70=\"Resi discount\",1+CI$10,1)))","v":0},{"$f":"IF(AND(CJ$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CJ69*CJ$9,IF(CJ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CJ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CJ$8*IF(AND($A70=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B70=\"Small business\",CJ$11,IF($B70=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CJ$12,IF($D70=\"Small business medium rebalancing\",CJ$14,1)))*IF($C70=\"Resi discount\",1+CJ$10,1),CI70*CJ$8*IF(AND($A70=\"Residential\",CJ$16<>\"Standing charge\"),CJ$7,1)*IF(CJ$16<>\"Standing charge\",1,IF($B70=\"Small business\",CJ$11,IF($B70=\"Small business medium\",CJ$13,1)))*IF(CJ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CJ$12,IF($D70=\"Small business medium rebalancing\",CJ$14,1)))*IF($C70=\"Resi discount\",1+CJ$10,1)))","v":0},{"$f":"IF(AND(CK$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CK69*CK$9,IF(CK$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CK$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CK$8*IF(AND($A70=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B70=\"Small business\",CK$11,IF($B70=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CK$12,IF($D70=\"Small business medium rebalancing\",CK$14,1)))*IF($C70=\"Resi discount\",1+CK$10,1),CJ70*CK$8*IF(AND($A70=\"Residential\",CK$16<>\"Standing charge\"),CK$7,1)*IF(CK$16<>\"Standing charge\",1,IF($B70=\"Small business\",CK$11,IF($B70=\"Small business medium\",CK$13,1)))*IF(CK$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CK$12,IF($D70=\"Small business medium rebalancing\",CK$14,1)))*IF($C70=\"Resi discount\",1+CK$10,1)))","v":0},{"$f":"IF(AND(CL$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CL69*CL$9,IF(CL$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CL$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CL$8*IF(AND($A70=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B70=\"Small business\",CL$11,IF($B70=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CL$12,IF($D70=\"Small business medium rebalancing\",CL$14,1)))*IF($C70=\"Resi discount\",1+CL$10,1),CK70*CL$8*IF(AND($A70=\"Residential\",CL$16<>\"Standing charge\"),CL$7,1)*IF(CL$16<>\"Standing charge\",1,IF($B70=\"Small business\",CL$11,IF($B70=\"Small business medium\",CL$13,1)))*IF(CL$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CL$12,IF($D70=\"Small business medium rebalancing\",CL$14,1)))*IF($C70=\"Resi discount\",1+CL$10,1)))","v":0},{"$f":"IF(AND(CM$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CM69*CM$9,IF(CM$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CM$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CM$8*IF(AND($A70=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B70=\"Small business\",CM$11,IF($B70=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CM$12,IF($D70=\"Small business medium rebalancing\",CM$14,1)))*IF($C70=\"Resi discount\",1+CM$10,1),CL70*CM$8*IF(AND($A70=\"Residential\",CM$16<>\"Standing charge\"),CM$7,1)*IF(CM$16<>\"Standing charge\",1,IF($B70=\"Small business\",CM$11,IF($B70=\"Small business medium\",CM$13,1)))*IF(CM$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CM$12,IF($D70=\"Small business medium rebalancing\",CM$14,1)))*IF($C70=\"Resi discount\",1+CM$10,1)))","v":0},{"$f":"IF(AND(CN$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CN69*CN$9,IF(CN$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CN$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CN$8*IF(AND($A70=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B70=\"Small business\",CN$11,IF($B70=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CN$12,IF($D70=\"Small business medium rebalancing\",CN$14,1)))*IF($C70=\"Resi discount\",1+CN$10,1),CM70*CN$8*IF(AND($A70=\"Residential\",CN$16<>\"Standing charge\"),CN$7,1)*IF(CN$16<>\"Standing charge\",1,IF($B70=\"Small business\",CN$11,IF($B70=\"Small business medium\",CN$13,1)))*IF(CN$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CN$12,IF($D70=\"Small business medium rebalancing\",CN$14,1)))*IF($C70=\"Resi discount\",1+CN$10,1)))","v":0},{"$f":"IF(AND(CO$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CO69*CO$9,IF(CO$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CO$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CO$8*IF(AND($A70=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B70=\"Small business\",CO$11,IF($B70=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CO$12,IF($D70=\"Small business medium rebalancing\",CO$14,1)))*IF($C70=\"Resi discount\",1+CO$10,1),CN70*CO$8*IF(AND($A70=\"Residential\",CO$16<>\"Standing charge\"),CO$7,1)*IF(CO$16<>\"Standing charge\",1,IF($B70=\"Small business\",CO$11,IF($B70=\"Small business medium\",CO$13,1)))*IF(CO$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CO$12,IF($D70=\"Small business medium rebalancing\",CO$14,1)))*IF($C70=\"Resi discount\",1+CO$10,1)))","v":0},{"$f":"IF(AND(CP$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CP69*CP$9,IF(CP$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CP$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CP$8*IF(AND($A70=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B70=\"Small business\",CP$11,IF($B70=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CP$12,IF($D70=\"Small business medium rebalancing\",CP$14,1)))*IF($C70=\"Resi discount\",1+CP$10,1),CO70*CP$8*IF(AND($A70=\"Residential\",CP$16<>\"Standing charge\"),CP$7,1)*IF(CP$16<>\"Standing charge\",1,IF($B70=\"Small business\",CP$11,IF($B70=\"Small business medium\",CP$13,1)))*IF(CP$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CP$12,IF($D70=\"Small business medium rebalancing\",CP$14,1)))*IF($C70=\"Resi discount\",1+CP$10,1)))","v":0},{"$f":"IF(AND(CQ$17=\"Capacity\",OR($E70=\"NAT56\",$E70=\"NAT75\")),CQ69*CQ$9,IF(CQ$19=\"FY27\",IF(INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0))=\"\",0,INDEX('Data|FY26 Prices'!$C$10:$T$61,MATCH($E70,'Data|FY26 Prices'!$B$10:$B$61,0),MATCH(CQ$16,'Data|FY26 Prices'!$C$8:$T$8,0)))*CQ$8*IF(AND($A70=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B70=\"Small business\",CQ$11,IF($B70=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CQ$12,IF($D70=\"Small business medium rebalancing\",CQ$14,1)))*IF($C70=\"Resi discount\",1+CQ$10,1),CP70*CQ$8*IF(AND($A70=\"Residential\",CQ$16<>\"Standing charge\"),CQ$7,1)*IF(CQ$16<>\"Standing charge\",1,IF($B70=\"Small business\",CQ$11,IF($B70=\"Small business medium\",CQ$13,1)))*IF(CQ$16=\"Standing charge\",1,IF($D70=\"Small business rebalancing\",CQ$12,IF($D70=\"Small business medium rebalancing\",CQ$14,1)))*IF($C70=\"Resi discount\",1+CQ$10,1)))","v":0}]

{"sheet":"Calc|FY27-31 Revenue","index":6,"n_rows":66,"n_cols":128,"rows_kept":66,"cut":false,"hidden":false,"merged":[[9,1,12,1]]}
[{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1))))","v":"Home"}]
[null,{"$f":"ModelTitle","v":"AusNet Services Distribution Indicative Tariffs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01"]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Calc|FY27-31 Revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4-BK3+1","v":365},{"$f":"BL4-BL3+1","v":366},365,365,365]
[]
[]
[null,"Units conversion ->",1,1,1,1,1,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Tariff Code",{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge1","v":"Standing charge"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge2","v":"Anytime"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge3","v":"Block 1"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge4","v":"Block 2"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge5","v":"Peak"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge6","v":"Shoulder"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge7","v":"Summer peak"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge8","v":"Summer shoulder"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge9","v":"Winter peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge10","v":"Off peak"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge11","v":"Dedicated circuit"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge12","v":"Solar soak"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge13","v":"Export charge"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge18","v":"Export reward"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge14","v":"Demand capacity"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge15","v":"Demand critical peak"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge16","v":"Demand peak season"},{"$f":"Charge17","v":"Demand off peak season"},{"$f":"Charge17","v":"Demand off peak season"},{"$f":"Charge17","v":"Demand off peak season"},{"$f":"Charge17","v":"Demand off peak season"},{"$f":"Charge17","v":"Demand off peak season"},"Total Revenue","Total Revenue","Total Revenue","Total Revenue","Total Revenue"]
[null,null,{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(C$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(D$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(E$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(F$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(G$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Fixed"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(H$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(I$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(J$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(K$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(L$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(M$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(N$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(O$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(P$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(Q$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(R$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(S$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(T$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(U$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(V$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(W$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(X$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(Y$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(Z$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AA$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AB$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AC$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AD$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AE$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AF$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AG$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AH$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AI$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AJ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AK$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AL$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AM$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AN$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AO$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AP$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AQ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AR$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AS$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AT$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AU$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AV$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AW$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AX$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AY$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(AZ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BA$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BB$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BC$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BD$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BE$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BF$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BG$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BH$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BI$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BJ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Consumption"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BK$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BL$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BM$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BN$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BO$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BP$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BQ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BR$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BS$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BT$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Production"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BU$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BV$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BW$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BX$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BY$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(BZ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CA$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CB$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CC$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CD$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Capacity"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CE$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CF$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CG$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CH$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CI$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CJ$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CK$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CL$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CM$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$28,MATCH(CN$10,'Admin|Lists'!$G$9:$G$28,0))","v":"Demand"},"ALL","ALL","ALL","ALL","ALL"]
[null,null,"$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$"]
[null,null,"FY27","FY28","FY29","FY30","FY31",{"$f":"C13","v":"FY27"},{"$f":"D13","v":"FY28"},"FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31",{"$f":"BP13","v":"FY27"},"FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31",null,null,null,null,null,null,null,null,null,null,"Average bill"]
[null,"Lookup",{"$f":"C10&C13","v":"Standing chargeFY27"},{"$f":"D10&D13","v":"Standing chargeFY28"},"Standing chargeFY29","Standing chargeFY30","Standing chargeFY31","AnytimeFY27","AnytimeFY28","AnytimeFY29","AnytimeFY30","AnytimeFY31","Block 1FY27","Block 1FY28","Block 1FY29","Block 1FY30","Block 1FY31","Block 2FY27","Block 2FY28","Block 2FY29","Block 2FY30","Block 2FY31","PeakFY27","PeakFY28","PeakFY29","PeakFY30","PeakFY31","ShoulderFY27","ShoulderFY28","ShoulderFY29","ShoulderFY30","ShoulderFY31","Summer peakFY27","Summer peakFY28","Summer peakFY29","Summer peakFY30","Summer peakFY31","Summer shoulderFY27","Summer shoulderFY28","Summer shoulderFY29","Summer shoulderFY30","Summer shoulderFY31","Winter peakFY27","Winter peakFY28","Winter peakFY29","Winter peakFY30","Winter peakFY31","Off peakFY27","Off peakFY28","Off peakFY29","Off peakFY30","Off peakFY31","Dedicated circuitFY27","Dedicated circuitFY28","Dedicated circuitFY29","Dedicated circuitFY30","Dedicated circuitFY31","Solar soakFY27","Solar soakFY28","Solar soakFY29","Solar soakFY30","Solar soakFY31","Export chargeFY27","Export chargeFY28","Export chargeFY29","Export chargeFY30","Export chargeFY31",{"$f":"BP10&BP13","v":"Export rewardFY27"},"Export rewardFY28","Export rewardFY29","Export rewardFY30","Export rewardFY31",{"$f":"BU10&BU13","v":"Demand capacityFY27"},"Demand capacityFY28","Demand capacityFY29","Demand capacityFY30","Demand capacityFY31","Demand critical peakFY27","Demand critical peakFY28","Demand critical peakFY29","Demand critical peakFY30","Demand critical peakFY31","Demand peak seasonFY27","Demand peak seasonFY28","Demand peak seasonFY29","Demand peak seasonFY30","Demand peak seasonFY31","Demand off peak seasonFY27","Demand off peak seasonFY28","Demand off peak seasonFY29","Demand off peak seasonFY30","Demand off peak seasonFY31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed","Block 1","Block 1","Block 1","Block 1","Block 1","Block 2","Block 2","Block 2","Block 2","Block 2","Total revenue","Total revenue","Total revenue","Total revenue","Total revenue"]
[null,{"$f":"'Admin|Lists'!$B$9","v":"NEE11"},{"$f":"'Calc|FY27-31 Prices'!F21*'Data|FY27-31 Volumes'!C15/'Calc|FY27-31 Revenue'!C$8","v":40894817.547084264},{"$f":"'Calc|FY27-31 Prices'!G21*'Data|FY27-31 Volumes'!D15/'Calc|FY27-31 Revenue'!D$8","v":41169458.648546852},{"$f":"'Calc|FY27-31 Prices'!H21*'Data|FY27-31 Volumes'!E15/'Calc|FY27-31 Revenue'!E$8","v":41467628.275008969},{"$f":"'Calc|FY27-31 Prices'!I21*'Data|FY27-31 Volumes'!F15/'Calc|FY27-31 Revenue'!F$8","v":41803588.083091989},{"$f":"'Calc|FY27-31 Prices'!J21*'Data|FY27-31 Volumes'!G15/'Calc|FY27-31 Revenue'!G$8","v":41769153.434156485},{"$f":"'Calc|FY27-31 Prices'!K21*'Data|FY27-31 Volumes'!H15/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L21*'Data|FY27-31 Volumes'!I15/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M21*'Data|FY27-31 Volumes'!J15/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N21*'Data|FY27-31 Volumes'!K15/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O21*'Data|FY27-31 Volumes'!L15/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P21*'Data|FY27-31 Volumes'!M15/'Calc|FY27-31 Revenue'!M$8","v":88856291.014101371},{"$f":"'Calc|FY27-31 Prices'!Q21*'Data|FY27-31 Volumes'!N15/'Calc|FY27-31 Revenue'!N$8","v":91434997.290618643},{"$f":"'Calc|FY27-31 Prices'!R21*'Data|FY27-31 Volumes'!O15/'Calc|FY27-31 Revenue'!O$8","v":93984277.380749211},{"$f":"'Calc|FY27-31 Prices'!S21*'Data|FY27-31 Volumes'!P15/'Calc|FY27-31 Revenue'!P$8","v":96189115.619556785},{"$f":"'Calc|FY27-31 Prices'!T21*'Data|FY27-31 Volumes'!Q15/'Calc|FY27-31 Revenue'!Q$8","v":97856359.565968022},{"$f":"'Calc|FY27-31 Prices'!U21*'Data|FY27-31 Volumes'!R15/'Calc|FY27-31 Revenue'!R$8","v":39453513.058479331},{"$f":"'Calc|FY27-31 Prices'!V21*'Data|FY27-31 Volumes'!S15/'Calc|FY27-31 Revenue'!S$8","v":40525439.350655034},{"$f":"'Calc|FY27-31 Prices'!W21*'Data|FY27-31 Volumes'!T15/'Calc|FY27-31 Revenue'!T$8","v":41481290.197476901},{"$f":"'Calc|FY27-31 Prices'!X21*'Data|FY27-31 Volumes'!U15/'Calc|FY27-31 Revenue'!U$8","v":42088483.923675396},{"$f":"'Calc|FY27-31 Prices'!Y21*'Data|FY27-31 Volumes'!V15/'Calc|FY27-31 Revenue'!V$8","v":43071132.667966813},{"$f":"'Calc|FY27-31 Prices'!Z21*'Data|FY27-31 Volumes'!W15/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA21*'Data|FY27-31 Volumes'!X15/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB21*'Data|FY27-31 Volumes'!Y15/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC21*'Data|FY27-31 Volumes'!Z15/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD21*'Data|FY27-31 Volumes'!AA15/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE21*'Data|FY27-31 Volumes'!AB15/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF21*'Data|FY27-31 Volumes'!AC15/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG21*'Data|FY27-31 Volumes'!AD15/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH21*'Data|FY27-31 Volumes'!AE15/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI21*'Data|FY27-31 Volumes'!AF15/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ21*'Data|FY27-31 Volumes'!AG15/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK21*'Data|FY27-31 Volumes'!AH15/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL21*'Data|FY27-31 Volumes'!AI15/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM21*'Data|FY27-31 Volumes'!AJ15/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN21*'Data|FY27-31 Volumes'!AK15/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO21*'Data|FY27-31 Volumes'!AL15/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP21*'Data|FY27-31 Volumes'!AM15/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ21*'Data|FY27-31 Volumes'!AN15/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR21*'Data|FY27-31 Volumes'!AO15/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS21*'Data|FY27-31 Volumes'!AP15/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT21*'Data|FY27-31 Volumes'!AQ15/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU21*'Data|FY27-31 Volumes'!AR15/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV21*'Data|FY27-31 Volumes'!AS15/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW21*'Data|FY27-31 Volumes'!AT15/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX21*'Data|FY27-31 Volumes'!AU15/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY21*'Data|FY27-31 Volumes'!AV15/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ21*'Data|FY27-31 Volumes'!AW15/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA21*'Data|FY27-31 Volumes'!AX15/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB21*'Data|FY27-31 Volumes'!AY15/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC21*'Data|FY27-31 Volumes'!AZ15/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD21*'Data|FY27-31 Volumes'!BA15/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE21*'Data|FY27-31 Volumes'!BB15/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF21*'Data|FY27-31 Volumes'!BC15/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG21*'Data|FY27-31 Volumes'!BD15/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH21*'Data|FY27-31 Volumes'!BE15/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI21*'Data|FY27-31 Volumes'!BF15/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ21*'Data|FY27-31 Volumes'!BG15/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK21*'Data|FY27-31 Volumes'!BH15/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL21*'Data|FY27-31 Volumes'!BI15/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM21*'Data|FY27-31 Volumes'!BJ15/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN21*'Data|FY27-31 Volumes'!BK15/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO21*'Data|FY27-31 Volumes'!BL15/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP21*'Data|FY27-31 Volumes'!BM15/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ21*'Data|FY27-31 Volumes'!BN15/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR21*'Data|FY27-31 Volumes'!BO15/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS21*'Data|FY27-31 Volumes'!BP15/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT21*'Data|FY27-31 Volumes'!BQ15/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU21*'Data|FY27-31 Volumes'!BR15/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV21*'Data|FY27-31 Volumes'!BS15/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW21*'Data|FY27-31 Volumes'!BT15/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX21*'Data|FY27-31 Volumes'!BU15/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY21*'Data|FY27-31 Volumes'!BV15/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ21*'Data|FY27-31 Volumes'!BW15/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA21*'Data|FY27-31 Volumes'!BX15/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB21*'Data|FY27-31 Volumes'!BY15/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC21*'Data|FY27-31 Volumes'!BZ15/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD21*'Data|FY27-31 Volumes'!CA15/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE21*'Data|FY27-31 Volumes'!CB15/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF21*'Data|FY27-31 Volumes'!CC15/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG21*'Data|FY27-31 Volumes'!CD15/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH21*'Data|FY27-31 Volumes'!CE15/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI21*'Data|FY27-31 Volumes'!CF15/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ21*'Data|FY27-31 Volumes'!CG15/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK21*'Data|FY27-31 Volumes'!CH15/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL21*'Data|FY27-31 Volumes'!CI15/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM21*'Data|FY27-31 Volumes'!CJ15/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN21*'Data|FY27-31 Volumes'!CK15/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO21*'Data|FY27-31 Volumes'!CL15/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP21*'Data|FY27-31 Volumes'!CM15/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ21*'Data|FY27-31 Volumes'!CN15/'Calc|FY27-31 Revenue'!CN$8","v":0},{"$f":"SUMIFS($C15:$CN15,$C$13:$CN$13,CO$13)","v":169204621.61966497},{"$f":"SUMIFS($C15:$CN15,$C$13:$CN$13,CP$13)","v":173129895.28982055},{"$f":"SUMIFS($C15:$CN15,$C$13:$CN$13,CQ$13)","v":176933195.85323507},{"$f":"SUMIFS($C15:$CN15,$C$13:$CN$13,CR$13)","v":180081187.62632415},{"$f":"SUMIFS($C15:$CN15,$C$13:$CN$13,CS$13)","v":182696645.66809133},{"$f":"CO15/'Data|FY27-31 Volumes'!C15","v":607.46101736050662},{"$f":"CP15/'Data|FY27-31 Volumes'!D15","v":633.62305129528306},{"$f":"CQ15/'Data|FY27-31 Volumes'!E15","v":660.62987343688997},{"$f":"CR15/'Data|FY27-31 Volumes'!F15","v":686.52309919340985},{"$f":"CS15/'Data|FY27-31 Volumes'!G15","v":711.72100051068503},null,null,null,null,null,"Single rate","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31"]
[null,"NEE11S",{"$f":"'Calc|FY27-31 Prices'!F22*'Data|FY27-31 Volumes'!C16/'Calc|FY27-31 Revenue'!C$8","v":531034.79187418788},{"$f":"'Calc|FY27-31 Prices'!G22*'Data|FY27-31 Volumes'!D16/'Calc|FY27-31 Revenue'!D$8","v":649699.91616295697},{"$f":"'Calc|FY27-31 Prices'!H22*'Data|FY27-31 Volumes'!E16/'Calc|FY27-31 Revenue'!E$8","v":776013.2658054512},{"$f":"'Calc|FY27-31 Prices'!I22*'Data|FY27-31 Volumes'!F16/'Calc|FY27-31 Revenue'!F$8","v":911264.6407828934},{"$f":"'Calc|FY27-31 Prices'!J22*'Data|FY27-31 Volumes'!G16/'Calc|FY27-31 Revenue'!G$8","v":1046275.0113231795},{"$f":"'Calc|FY27-31 Prices'!K22*'Data|FY27-31 Volumes'!H16/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L22*'Data|FY27-31 Volumes'!I16/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M22*'Data|FY27-31 Volumes'!J16/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N22*'Data|FY27-31 Volumes'!K16/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O22*'Data|FY27-31 Volumes'!L16/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P22*'Data|FY27-31 Volumes'!M16/'Calc|FY27-31 Revenue'!M$8","v":1045542.2198200253},{"$f":"'Calc|FY27-31 Prices'!Q22*'Data|FY27-31 Volumes'!N16/'Calc|FY27-31 Revenue'!N$8","v":1281802.164715657},{"$f":"'Calc|FY27-31 Prices'!R22*'Data|FY27-31 Volumes'!O16/'Calc|FY27-31 Revenue'!O$8","v":1542419.2930281081},{"$f":"'Calc|FY27-31 Prices'!S22*'Data|FY27-31 Volumes'!P16/'Calc|FY27-31 Revenue'!P$8","v":1801689.8657841766},{"$f":"'Calc|FY27-31 Prices'!T22*'Data|FY27-31 Volumes'!Q16/'Calc|FY27-31 Revenue'!Q$8","v":2076921.8270700253},{"$f":"'Calc|FY27-31 Prices'!U22*'Data|FY27-31 Volumes'!R16/'Calc|FY27-31 Revenue'!R$8","v":473271.44934215798},{"$f":"'Calc|FY27-31 Prices'!V22*'Data|FY27-31 Volumes'!S16/'Calc|FY27-31 Revenue'!S$8","v":583266.55311204342},{"$f":"'Calc|FY27-31 Prices'!W22*'Data|FY27-31 Volumes'!T16/'Calc|FY27-31 Revenue'!T$8","v":707940.00374937546},{"$f":"'Calc|FY27-31 Prices'!X22*'Data|FY27-31 Volumes'!U16/'Calc|FY27-31 Revenue'!U$8","v":815772.68244422262},{"$f":"'Calc|FY27-31 Prices'!Y22*'Data|FY27-31 Volumes'!V16/'Calc|FY27-31 Revenue'!V$8","v":937680.32546965743},{"$f":"'Calc|FY27-31 Prices'!Z22*'Data|FY27-31 Volumes'!W16/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA22*'Data|FY27-31 Volumes'!X16/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB22*'Data|FY27-31 Volumes'!Y16/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC22*'Data|FY27-31 Volumes'!Z16/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD22*'Data|FY27-31 Volumes'!AA16/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE22*'Data|FY27-31 Volumes'!AB16/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF22*'Data|FY27-31 Volumes'!AC16/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG22*'Data|FY27-31 Volumes'!AD16/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH22*'Data|FY27-31 Volumes'!AE16/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI22*'Data|FY27-31 Volumes'!AF16/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ22*'Data|FY27-31 Volumes'!AG16/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK22*'Data|FY27-31 Volumes'!AH16/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL22*'Data|FY27-31 Volumes'!AI16/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM22*'Data|FY27-31 Volumes'!AJ16/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN22*'Data|FY27-31 Volumes'!AK16/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO22*'Data|FY27-31 Volumes'!AL16/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP22*'Data|FY27-31 Volumes'!AM16/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ22*'Data|FY27-31 Volumes'!AN16/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR22*'Data|FY27-31 Volumes'!AO16/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS22*'Data|FY27-31 Volumes'!AP16/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT22*'Data|FY27-31 Volumes'!AQ16/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU22*'Data|FY27-31 Volumes'!AR16/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV22*'Data|FY27-31 Volumes'!AS16/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW22*'Data|FY27-31 Volumes'!AT16/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX22*'Data|FY27-31 Volumes'!AU16/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY22*'Data|FY27-31 Volumes'!AV16/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ22*'Data|FY27-31 Volumes'!AW16/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA22*'Data|FY27-31 Volumes'!AX16/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB22*'Data|FY27-31 Volumes'!AY16/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC22*'Data|FY27-31 Volumes'!AZ16/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD22*'Data|FY27-31 Volumes'!BA16/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE22*'Data|FY27-31 Volumes'!BB16/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF22*'Data|FY27-31 Volumes'!BC16/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG22*'Data|FY27-31 Volumes'!BD16/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH22*'Data|FY27-31 Volumes'!BE16/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI22*'Data|FY27-31 Volumes'!BF16/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ22*'Data|FY27-31 Volumes'!BG16/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK22*'Data|FY27-31 Volumes'!BH16/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL22*'Data|FY27-31 Volumes'!BI16/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM22*'Data|FY27-31 Volumes'!BJ16/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN22*'Data|FY27-31 Volumes'!BK16/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO22*'Data|FY27-31 Volumes'!BL16/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP22*'Data|FY27-31 Volumes'!BM16/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ22*'Data|FY27-31 Volumes'!BN16/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR22*'Data|FY27-31 Volumes'!BO16/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS22*'Data|FY27-31 Volumes'!BP16/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT22*'Data|FY27-31 Volumes'!BQ16/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU22*'Data|FY27-31 Volumes'!BR16/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV22*'Data|FY27-31 Volumes'!BS16/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW22*'Data|FY27-31 Volumes'!BT16/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX22*'Data|FY27-31 Volumes'!BU16/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY22*'Data|FY27-31 Volumes'!BV16/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ22*'Data|FY27-31 Volumes'!BW16/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA22*'Data|FY27-31 Volumes'!BX16/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB22*'Data|FY27-31 Volumes'!BY16/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC22*'Data|FY27-31 Volumes'!BZ16/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD22*'Data|FY27-31 Volumes'!CA16/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE22*'Data|FY27-31 Volumes'!CB16/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF22*'Data|FY27-31 Volumes'!CC16/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG22*'Data|FY27-31 Volumes'!CD16/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH22*'Data|FY27-31 Volumes'!CE16/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI22*'Data|FY27-31 Volumes'!CF16/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ22*'Data|FY27-31 Volumes'!CG16/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK22*'Data|FY27-31 Volumes'!CH16/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL22*'Data|FY27-31 Volumes'!CI16/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM22*'Data|FY27-31 Volumes'!CJ16/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN22*'Data|FY27-31 Volumes'!CK16/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO22*'Data|FY27-31 Volumes'!CL16/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP22*'Data|FY27-31 Volumes'!CM16/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ22*'Data|FY27-31 Volumes'!CN16/'Calc|FY27-31 Revenue'!CN$8","v":0},{"$f":"SUMIFS($C16:$CN16,$C$13:$CN$13,CO$13)","v":2049848.4610363711},{"$f":"SUMIFS($C16:$CN16,$C$13:$CN$13,CP$13)","v":2514768.6339906575},3026372.5625829343,3528727.189011293,4060877.1638628622,null,null,null,null,null,null,null,null,null,null,"Consumption",{"$f":"SUM('Data|FY27-31 Volumes'!M15:M17)","v":1150891049.540952},{"$f":"SUM('Data|FY27-31 Volumes'!N15:N17)","v":1153060079.622273},{"$f":"SUM('Data|FY27-31 Volumes'!O15:O17)","v":1153062240.1115198},{"$f":"SUM('Data|FY27-31 Volumes'!P15:P17)","v":1145508695.1310978},{"$f":"SUM('Data|FY27-31 Volumes'!Q15:Q17)","v":1138924604.0143294},{"$f":"SUM('Data|FY27-31 Volumes'!R15:R17)","v":538681720.08258402},{"$f":"SUM('Data|FY27-31 Volumes'!S15:S17)","v":539014036.61835885},{"$f":"SUM('Data|FY27-31 Volumes'!T15:T17)","v":538073188.52095294},{"$f":"SUM('Data|FY27-31 Volumes'!U15:U17)","v":529569074.87148821},{"$f":"SUM('Data|FY27-31 Volumes'!V15:V17)","v":528627532.23903358}]
[null,{"$f":"'Admin|Lists'!$B$11","v":"NEE19"},{"$f":"'Calc|FY27-31 Prices'!F23*'Data|FY27-31 Volumes'!C17/'Calc|FY27-31 Revenue'!C$8","v":12366636.04897611},{"$f":"'Calc|FY27-31 Prices'!G23*'Data|FY27-31 Volumes'!D17/'Calc|FY27-31 Revenue'!D$8","v":12394472.357022496},{"$f":"'Calc|FY27-31 Prices'!H23*'Data|FY27-31 Volumes'!E17/'Calc|FY27-31 Revenue'!E$8","v":12425656.947463064},{"$f":"'Calc|FY27-31 Prices'!I23*'Data|FY27-31 Volumes'!F17/'Calc|FY27-31 Revenue'!F$8","v":12464308.992702147},{"$f":"'Calc|FY27-31 Prices'!J23*'Data|FY27-31 Volumes'!G17/'Calc|FY27-31 Revenue'!G$8","v":12388677.179175988},{"$f":"'Calc|FY27-31 Prices'!K23*'Data|FY27-31 Volumes'!H17/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L23*'Data|FY27-31 Volumes'!I17/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M23*'Data|FY27-31 Volumes'!J17/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N23*'Data|FY27-31 Volumes'!K17/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O23*'Data|FY27-31 Volumes'!L17/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P23*'Data|FY27-31 Volumes'!M17/'Calc|FY27-31 Revenue'!M$8","v":26236234.266584359},{"$f":"'Calc|FY27-31 Prices'!Q23*'Data|FY27-31 Volumes'!N17/'Calc|FY27-31 Revenue'!N$8","v":26810022.733952001},{"$f":"'Calc|FY27-31 Prices'!R23*'Data|FY27-31 Volumes'!O17/'Calc|FY27-31 Revenue'!O$8","v":27425936.562002271},{"$f":"'Calc|FY27-31 Prices'!S23*'Data|FY27-31 Volumes'!P17/'Calc|FY27-31 Revenue'!P$8","v":27881383.004867382},{"$f":"'Calc|FY27-31 Prices'!T23*'Data|FY27-31 Volumes'!Q17/'Calc|FY27-31 Revenue'!Q$8","v":28208061.05849421},{"$f":"'Calc|FY27-31 Prices'!U23*'Data|FY27-31 Volumes'!R17/'Calc|FY27-31 Revenue'!R$8","v":14432360.950120118},{"$f":"'Calc|FY27-31 Prices'!V23*'Data|FY27-31 Volumes'!S17/'Calc|FY27-31 Revenue'!S$8","v":14765776.31186677},{"$f":"'Calc|FY27-31 Prices'!W23*'Data|FY27-31 Volumes'!T17/'Calc|FY27-31 Revenue'!T$8","v":15186263.593301857},{"$f":"'Calc|FY27-31 Prices'!X23*'Data|FY27-31 Volumes'!U17/'Calc|FY27-31 Revenue'!U$8","v":15286500.647958273},{"$f":"'Calc|FY27-31 Prices'!Y23*'Data|FY27-31 Volumes'!V17/'Calc|FY27-31 Revenue'!V$8","v":15467504.753315935},{"$f":"'Calc|FY27-31 Prices'!Z23*'Data|FY27-31 Volumes'!W17/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA23*'Data|FY27-31 Volumes'!X17/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB23*'Data|FY27-31 Volumes'!Y17/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC23*'Data|FY27-31 Volumes'!Z17/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD23*'Data|FY27-31 Volumes'!AA17/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE23*'Data|FY27-31 Volumes'!AB17/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF23*'Data|FY27-31 Volumes'!AC17/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG23*'Data|FY27-31 Volumes'!AD17/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH23*'Data|FY27-31 Volumes'!AE17/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI23*'Data|FY27-31 Volumes'!AF17/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ23*'Data|FY27-31 Volumes'!AG17/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK23*'Data|FY27-31 Volumes'!AH17/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL23*'Data|FY27-31 Volumes'!AI17/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM23*'Data|FY27-31 Volumes'!AJ17/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN23*'Data|FY27-31 Volumes'!AK17/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO23*'Data|FY27-31 Volumes'!AL17/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP23*'Data|FY27-31 Volumes'!AM17/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ23*'Data|FY27-31 Volumes'!AN17/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR23*'Data|FY27-31 Volumes'!AO17/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS23*'Data|FY27-31 Volumes'!AP17/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT23*'Data|FY27-31 Volumes'!AQ17/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU23*'Data|FY27-31 Volumes'!AR17/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV23*'Data|FY27-31 Volumes'!AS17/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW23*'Data|FY27-31 Volumes'!AT17/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX23*'Data|FY27-31 Volumes'!AU17/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY23*'Data|FY27-31 Volumes'!AV17/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ23*'Data|FY27-31 Volumes'!AW17/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA23*'Data|FY27-31 Volumes'!AX17/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB23*'Data|FY27-31 Volumes'!AY17/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC23*'Data|FY27-31 Volumes'!AZ17/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD23*'Data|FY27-31 Volumes'!BA17/'Calc|FY27-31 Revenue'!BA$8","v":3988273.0052716844},{"$f":"'Calc|FY27-31 Prices'!BE23*'Data|FY27-31 Volumes'!BB17/'Calc|FY27-31 Revenue'!BB$8","v":4021803.9969288958},{"$f":"'Calc|FY27-31 Prices'!BF23*'Data|FY27-31 Volumes'!BC17/'Calc|FY27-31 Revenue'!BC$8","v":4089239.1299662371},{"$f":"'Calc|FY27-31 Prices'!BG23*'Data|FY27-31 Volumes'!BD17/'Calc|FY27-31 Revenue'!BD$8","v":4077810.1722140186},{"$f":"'Calc|FY27-31 Prices'!BH23*'Data|FY27-31 Volumes'!BE17/'Calc|FY27-31 Revenue'!BE$8","v":4024427.9011964826},{"$f":"'Calc|FY27-31 Prices'!BI23*'Data|FY27-31 Volumes'!BF17/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ23*'Data|FY27-31 Volumes'!BG17/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK23*'Data|FY27-31 Volumes'!BH17/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL23*'Data|FY27-31 Volumes'!BI17/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM23*'Data|FY27-31 Volumes'!BJ17/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN23*'Data|FY27-31 Volumes'!BK17/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO23*'Data|FY27-31 Volumes'!BL17/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP23*'Data|FY27-31 Volumes'!BM17/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ23*'Data|FY27-31 Volumes'!BN17/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR23*'Data|FY27-31 Volumes'!BO17/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS23*'Data|FY27-31 Volumes'!BP17/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT23*'Data|FY27-31 Volumes'!BQ17/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU23*'Data|FY27-31 Volumes'!BR17/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV23*'Data|FY27-31 Volumes'!BS17/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW23*'Data|FY27-31 Volumes'!BT17/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX23*'Data|FY27-31 Volumes'!BU17/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY23*'Data|FY27-31 Volumes'!BV17/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ23*'Data|FY27-31 Volumes'!BW17/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA23*'Data|FY27-31 Volumes'!BX17/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB23*'Data|FY27-31 Volumes'!BY17/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC23*'Data|FY27-31 Volumes'!BZ17/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD23*'Data|FY27-31 Volumes'!CA17/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE23*'Data|FY27-31 Volumes'!CB17/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF23*'Data|FY27-31 Volumes'!CC17/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG23*'Data|FY27-31 Volumes'!CD17/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH23*'Data|FY27-31 Volumes'!CE17/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI23*'Data|FY27-31 Volumes'!CF17/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ23*'Data|FY27-31 Volumes'!CG17/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK23*'Data|FY27-31 Volumes'!CH17/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL23*'Data|FY27-31 Volumes'!CI17/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM23*'Data|FY27-31 Volumes'!CJ17/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN23*'Data|FY27-31 Volumes'!CK17/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO23*'Data|FY27-31 Volumes'!CL17/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP23*'Data|FY27-31 Volumes'!CM17/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ23*'Data|FY27-31 Volumes'!CN17/'Calc|FY27-31 Revenue'!CN$8","v":0},{"$f":"SUMIFS($C17:$CN17,$C$13:$CN$13,CO$13)","v":57023504.270952269},57992075.399770156,59127096.232733428,59710002.817741819,60088670.892182611,null,null,null,null,null,null,null,null,null,null,"Customers",{"$f":"SUM('Data|FY27-31 Volumes'!C15:C17)","v":366393},{"$f":"SUM('Data|FY27-31 Volumes'!D15:D17)","v":359811},{"$f":"SUM('Data|FY27-31 Volumes'!E15:E17)","v":353090},{"$f":"SUM('Data|FY27-31 Volumes'!F15:F17)","v":346238},{"$f":"SUM('Data|FY27-31 Volumes'!G15:G17)","v":339263},{"$f":"DE17","v":366393},{"$f":"DF17","v":359811},353090,346238,339263]
[null,{"$f":"'Admin|Lists'!$B$12","v":"NAST11"},{"$f":"'Calc|FY27-31 Prices'!F24*'Data|FY27-31 Volumes'!C18/'Calc|FY27-31 Revenue'!C$8","v":23363769.046085365},{"$f":"'Calc|FY27-31 Prices'!G24*'Data|FY27-31 Volumes'!D18/'Calc|FY27-31 Revenue'!D$8","v":25502077.762096774},{"$f":"'Calc|FY27-31 Prices'!H24*'Data|FY27-31 Volumes'!E18/'Calc|FY27-31 Revenue'!E$8","v":27782575.496727563},{"$f":"'Calc|FY27-31 Prices'!I24*'Data|FY27-31 Volumes'!F18/'Calc|FY27-31 Revenue'!F$8","v":30229507.19172129},{"$f":"'Calc|FY27-31 Prices'!J24*'Data|FY27-31 Volumes'!G18/'Calc|FY27-31 Revenue'!G$8","v":32541919.053580508},{"$f":"'Calc|FY27-31 Prices'!K24*'Data|FY27-31 Volumes'!H18/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L24*'Data|FY27-31 Volumes'!I18/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M24*'Data|FY27-31 Volumes'!J18/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N24*'Data|FY27-31 Volumes'!K18/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O24*'Data|FY27-31 Volumes'!L18/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P24*'Data|FY27-31 Volumes'!M18/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q24*'Data|FY27-31 Volumes'!N18/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R24*'Data|FY27-31 Volumes'!O18/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S24*'Data|FY27-31 Volumes'!P18/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T24*'Data|FY27-31 Volumes'!Q18/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U24*'Data|FY27-31 Volumes'!R18/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V24*'Data|FY27-31 Volumes'!S18/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W24*'Data|FY27-31 Volumes'!T18/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X24*'Data|FY27-31 Volumes'!U18/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y24*'Data|FY27-31 Volumes'!V18/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z24*'Data|FY27-31 Volumes'!W18/'Calc|FY27-31 Revenue'!W$8","v":52731379.236006401},{"$f":"'Calc|FY27-31 Prices'!AA24*'Data|FY27-31 Volumes'!X18/'Calc|FY27-31 Revenue'!X$8","v":58207522.362153657},{"$f":"'Calc|FY27-31 Prices'!AB24*'Data|FY27-31 Volumes'!Y18/'Calc|FY27-31 Revenue'!Y$8","v":64144547.239058428},{"$f":"'Calc|FY27-31 Prices'!AC24*'Data|FY27-31 Volumes'!Z18/'Calc|FY27-31 Revenue'!Z$8","v":70829624.183220744},{"$f":"'Calc|FY27-31 Prices'!AD24*'Data|FY27-31 Volumes'!AA18/'Calc|FY27-31 Revenue'!AA$8","v":76983731.495228857},{"$f":"'Calc|FY27-31 Prices'!AE24*'Data|FY27-31 Volumes'!AB18/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF24*'Data|FY27-31 Volumes'!AC18/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG24*'Data|FY27-31 Volumes'!AD18/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH24*'Data|FY27-31 Volumes'!AE18/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI24*'Data|FY27-31 Volumes'!AF18/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ24*'Data|FY27-31 Volumes'!AG18/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK24*'Data|FY27-31 Volumes'!AH18/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL24*'Data|FY27-31 Volumes'!AI18/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM24*'Data|FY27-31 Volumes'!AJ18/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN24*'Data|FY27-31 Volumes'!AK18/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO24*'Data|FY27-31 Volumes'!AL18/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP24*'Data|FY27-31 Volumes'!AM18/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ24*'Data|FY27-31 Volumes'!AN18/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR24*'Data|FY27-31 Volumes'!AO18/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS24*'Data|FY27-31 Volumes'!AP18/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT24*'Data|FY27-31 Volumes'!AQ18/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU24*'Data|FY27-31 Volumes'!AR18/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV24*'Data|FY27-31 Volumes'!AS18/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW24*'Data|FY27-31 Volumes'!AT18/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX24*'Data|FY27-31 Volumes'!AU18/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY24*'Data|FY27-31 Volumes'!AV18/'Calc|FY27-31 Revenue'!AV$8","v":19840460.341003984},{"$f":"'Calc|FY27-31 Prices'!AZ24*'Data|FY27-31 Volumes'!AW18/'Calc|FY27-31 Revenue'!AW$8","v":22177196.633116655},{"$f":"'Calc|FY27-31 Prices'!BA24*'Data|FY27-31 Volumes'!AX18/'Calc|FY27-31 Revenue'!AX$8","v":24829264.516481556},{"$f":"'Calc|FY27-31 Prices'!BB24*'Data|FY27-31 Volumes'!AY18/'Calc|FY27-31 Revenue'!AY$8","v":27664303.688813552},{"$f":"'Calc|FY27-31 Prices'!BC24*'Data|FY27-31 Volumes'!AZ18/'Calc|FY27-31 Revenue'!AZ$8","v":30345867.421581745},{"$f":"'Calc|FY27-31 Prices'!BD24*'Data|FY27-31 Volumes'!BA18/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE24*'Data|FY27-31 Volumes'!BB18/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF24*'Data|FY27-31 Volumes'!BC18/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG24*'Data|FY27-31 Volumes'!BD18/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH24*'Data|FY27-31 Volumes'!BE18/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI24*'Data|FY27-31 Volumes'!BF18/'Calc|FY27-31 Revenue'!BF$8","v":1720180.2312261281},{"$f":"'Calc|FY27-31 Prices'!BJ24*'Data|FY27-31 Volumes'!BG18/'Calc|FY27-31 Revenue'!BG$8","v":1861067.2615733277},{"$f":"'Calc|FY27-31 Prices'!BK24*'Data|FY27-31 Volumes'!BH18/'Calc|FY27-31 Revenue'!BH$8","v":2010149.3487795705},{"$f":"'Calc|FY27-31 Prices'!BL24*'Data|FY27-31 Volumes'!BI18/'Calc|FY27-31 Revenue'!BI$8","v":2169191.3473012559},{"$f":"'Calc|FY27-31 Prices'!BM24*'Data|FY27-31 Volumes'!BJ18/'Calc|FY27-31 Revenue'!BJ$8","v":2325941.8799452134},{"$f":"'Calc|FY27-31 Prices'!BN24*'Data|FY27-31 Volumes'!BK18/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO24*'Data|FY27-31 Volumes'!BL18/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP24*'Data|FY27-31 Volumes'!BM18/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ24*'Data|FY27-31 Volumes'!BN18/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR24*'Data|FY27-31 Volumes'!BO18/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS24*'Data|FY27-31 Volumes'!BP18/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT24*'Data|FY27-31 Volumes'!BQ18/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU24*'Data|FY27-31 Volumes'!BR18/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV24*'Data|FY27-31 Volumes'!BS18/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW24*'Data|FY27-31 Volumes'!BT18/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX24*'Data|FY27-31 Volumes'!BU18/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY24*'Data|FY27-31 Volumes'!BV18/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ24*'Data|FY27-31 Volumes'!BW18/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA24*'Data|FY27-31 Volumes'!BX18/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB24*'Data|FY27-31 Volumes'!BY18/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC24*'Data|FY27-31 Volumes'!BZ18/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD24*'Data|FY27-31 Volumes'!CA18/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE24*'Data|FY27-31 Volumes'!CB18/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF24*'Data|FY27-31 Volumes'!CC18/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG24*'Data|FY27-31 Volumes'!CD18/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH24*'Data|FY27-31 Volumes'!CE18/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI24*'Data|FY27-31 Volumes'!CF18/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ24*'Data|FY27-31 Volumes'!CG18/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK24*'Data|FY27-31 Volumes'!CH18/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL24*'Data|FY27-31 Volumes'!CI18/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM24*'Data|FY27-31 Volumes'!CJ18/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN24*'Data|FY27-31 Volumes'!CK18/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO24*'Data|FY27-31 Volumes'!CL18/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP24*'Data|FY27-31 Volumes'!CM18/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ24*'Data|FY27-31 Volumes'!CN18/'Calc|FY27-31 Revenue'!CN$8","v":0},97655788.854321882,107747864.0189404,118766536.60104711,130892626.41105685,142197459.85033631,{"$f":"CO18/'Data|FY27-31 Volumes'!C18","v":613.66245761060907},{"$f":"CP18/'Data|FY27-31 Volumes'!D18","v":636.6007740919938},{"$f":"CQ18/'Data|FY27-31 Volumes'!E18","v":661.88063064148685},{"$f":"CR18/'Data|FY27-31 Volumes'!F18","v":690.05623252913711},{"$f":"CS18/'Data|FY27-31 Volumes'!G18","v":711.02285039420133},{"$f":"CT18/CT$15","v":1.0102087871861283},{"$f":"CU18/CU$15","v":1.0046995177821001},1.0018932798150497,1.005146415815984,0.99901906770211535,"Average consumption",{"$f":"DE16/DE17","v":3141.138202806691},{"$f":"DF16/DF17","v":3204.627094842217},3265.6326718726664,3308.443022230656,3357.0551578401696,1470.2292895404225,1498.0476878649038,1523.8981237671783,1529.4943792174406,1558.1644100271283,{"$f":"(DE18*'Calc|FY27-31 Prices'!P21)/100+('Calc|FY27-31 Revenue'!DJ18*'Calc|FY27-31 Prices'!U21)/100+'Calc|FY27-31 Prices'!F21","v":612.15607652543008},{"$f":"(DF18*'Calc|FY27-31 Prices'!Q21)/100+('Calc|FY27-31 Revenue'!DK18*'Calc|FY27-31 Prices'!V21)/100+'Calc|FY27-31 Prices'!G21","v":638.15429580155273},{"$f":"(DG18*'Calc|FY27-31 Prices'!R21)/100+('Calc|FY27-31 Revenue'!DL18*'Calc|FY27-31 Prices'!W21)/100+'Calc|FY27-31 Prices'!H21","v":665.54540065871356},{"$f":"(DH18*'Calc|FY27-31 Prices'!S21)/100+('Calc|FY27-31 Revenue'!DM18*'Calc|FY27-31 Prices'!X21)/100+'Calc|FY27-31 Prices'!I21","v":690.97588208360514},{"$f":"(DI18*'Calc|FY27-31 Prices'!T21)/100+('Calc|FY27-31 Revenue'!DN18*'Calc|FY27-31 Prices'!Y21)/100+'Calc|FY27-31 Prices'!J21","v":715.73312097971291}]
[null,{"$f":"'Admin|Lists'!$B$13","v":"NAST11S"},{"$f":"'Calc|FY27-31 Prices'!F25*'Data|FY27-31 Volumes'!C19/'Calc|FY27-31 Revenue'!C$8","v":35610332.799184673},{"$f":"'Calc|FY27-31 Prices'!G25*'Data|FY27-31 Volumes'!D19/'Calc|FY27-31 Revenue'!D$8","v":38284317.093774281},{"$f":"'Calc|FY27-31 Prices'!H25*'Data|FY27-31 Volumes'!E19/'Calc|FY27-31 Revenue'!E$8","v":41127454.011984348},{"$f":"'Calc|FY27-31 Prices'!I25*'Data|FY27-31 Volumes'!F19/'Calc|FY27-31 Revenue'!F$8","v":44170670.727626652},{"$f":"'Calc|FY27-31 Prices'!J25*'Data|FY27-31 Volumes'!G19/'Calc|FY27-31 Revenue'!G$8","v":46974244.849226475},{"$f":"'Calc|FY27-31 Prices'!K25*'Data|FY27-31 Volumes'!H19/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L25*'Data|FY27-31 Volumes'!I19/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M25*'Data|FY27-31 Volumes'!J19/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N25*'Data|FY27-31 Volumes'!K19/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O25*'Data|FY27-31 Volumes'!L19/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P25*'Data|FY27-31 Volumes'!M19/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q25*'Data|FY27-31 Volumes'!N19/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R25*'Data|FY27-31 Volumes'!O19/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S25*'Data|FY27-31 Volumes'!P19/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T25*'Data|FY27-31 Volumes'!Q19/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U25*'Data|FY27-31 Volumes'!R19/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V25*'Data|FY27-31 Volumes'!S19/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W25*'Data|FY27-31 Volumes'!T19/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X25*'Data|FY27-31 Volumes'!U19/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y25*'Data|FY27-31 Volumes'!V19/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z25*'Data|FY27-31 Volumes'!W19/'Calc|FY27-31 Revenue'!W$8","v":82200420.225336835},{"$f":"'Calc|FY27-31 Prices'!AA25*'Data|FY27-31 Volumes'!X19/'Calc|FY27-31 Revenue'!X$8","v":89268869.797024682},{"$f":"'Calc|FY27-31 Prices'!AB25*'Data|FY27-31 Volumes'!Y19/'Calc|FY27-31 Revenue'!Y$8","v":97346437.677730903},{"$f":"'Calc|FY27-31 Prices'!AC25*'Data|FY27-31 Volumes'!Z19/'Calc|FY27-31 Revenue'!Z$8","v":105489510.65491329},{"$f":"'Calc|FY27-31 Prices'!AD25*'Data|FY27-31 Volumes'!AA19/'Calc|FY27-31 Revenue'!AA$8","v":113648438.44302313},{"$f":"'Calc|FY27-31 Prices'!AE25*'Data|FY27-31 Volumes'!AB19/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF25*'Data|FY27-31 Volumes'!AC19/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG25*'Data|FY27-31 Volumes'!AD19/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH25*'Data|FY27-31 Volumes'!AE19/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI25*'Data|FY27-31 Volumes'!AF19/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ25*'Data|FY27-31 Volumes'!AG19/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK25*'Data|FY27-31 Volumes'!AH19/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL25*'Data|FY27-31 Volumes'!AI19/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM25*'Data|FY27-31 Volumes'!AJ19/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN25*'Data|FY27-31 Volumes'!AK19/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO25*'Data|FY27-31 Volumes'!AL19/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP25*'Data|FY27-31 Volumes'!AM19/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ25*'Data|FY27-31 Volumes'!AN19/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR25*'Data|FY27-31 Volumes'!AO19/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS25*'Data|FY27-31 Volumes'!AP19/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT25*'Data|FY27-31 Volumes'!AQ19/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU25*'Data|FY27-31 Volumes'!AR19/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV25*'Data|FY27-31 Volumes'!AS19/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW25*'Data|FY27-31 Volumes'!AT19/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX25*'Data|FY27-31 Volumes'!AU19/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY25*'Data|FY27-31 Volumes'!AV19/'Calc|FY27-31 Revenue'!AV$8","v":30565787.055826057},{"$f":"'Calc|FY27-31 Prices'!AZ25*'Data|FY27-31 Volumes'!AW19/'Calc|FY27-31 Revenue'!AW$8","v":33568266.86501652},{"$f":"'Calc|FY27-31 Prices'!BA25*'Data|FY27-31 Volumes'!AX19/'Calc|FY27-31 Revenue'!AX$8","v":36997225.873828143},{"$f":"'Calc|FY27-31 Prices'!BB25*'Data|FY27-31 Volumes'!AY19/'Calc|FY27-31 Revenue'!AY$8","v":40640681.083010651},{"$f":"'Calc|FY27-31 Prices'!BC25*'Data|FY27-31 Volumes'!AZ19/'Calc|FY27-31 Revenue'!AZ$8","v":44093954.175031357},{"$f":"'Calc|FY27-31 Prices'!BD25*'Data|FY27-31 Volumes'!BA19/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE25*'Data|FY27-31 Volumes'!BB19/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF25*'Data|FY27-31 Volumes'!BC19/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG25*'Data|FY27-31 Volumes'!BD19/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH25*'Data|FY27-31 Volumes'!BE19/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI25*'Data|FY27-31 Volumes'!BF19/'Calc|FY27-31 Revenue'!BF$8","v":1225500.3413345236},{"$f":"'Calc|FY27-31 Prices'!BJ25*'Data|FY27-31 Volumes'!BG19/'Calc|FY27-31 Revenue'!BG$8","v":1322260.9682986052},{"$f":"'Calc|FY27-31 Prices'!BK25*'Data|FY27-31 Volumes'!BH19/'Calc|FY27-31 Revenue'!BH$8","v":1430669.1289162724},{"$f":"'Calc|FY27-31 Prices'!BL25*'Data|FY27-31 Volumes'!BI19/'Calc|FY27-31 Revenue'!BI$8","v":1550803.2335927128},{"$f":"'Calc|FY27-31 Prices'!BM25*'Data|FY27-31 Volumes'!BJ19/'Calc|FY27-31 Revenue'!BJ$8","v":1674672.5238711042},{"$f":"'Calc|FY27-31 Prices'!BN25*'Data|FY27-31 Volumes'!BK19/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO25*'Data|FY27-31 Volumes'!BL19/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP25*'Data|FY27-31 Volumes'!BM19/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ25*'Data|FY27-31 Volumes'!BN19/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR25*'Data|FY27-31 Volumes'!BO19/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS25*'Data|FY27-31 Volumes'!BP19/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT25*'Data|FY27-31 Volumes'!BQ19/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU25*'Data|FY27-31 Volumes'!BR19/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV25*'Data|FY27-31 Volumes'!BS19/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW25*'Data|FY27-31 Volumes'!BT19/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX25*'Data|FY27-31 Volumes'!BU19/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY25*'Data|FY27-31 Volumes'!BV19/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ25*'Data|FY27-31 Volumes'!BW19/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA25*'Data|FY27-31 Volumes'!BX19/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB25*'Data|FY27-31 Volumes'!BY19/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC25*'Data|FY27-31 Volumes'!BZ19/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD25*'Data|FY27-31 Volumes'!CA19/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE25*'Data|FY27-31 Volumes'!CB19/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF25*'Data|FY27-31 Volumes'!CC19/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG25*'Data|FY27-31 Volumes'!CD19/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH25*'Data|FY27-31 Volumes'!CE19/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI25*'Data|FY27-31 Volumes'!CF19/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ25*'Data|FY27-31 Volumes'!CG19/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK25*'Data|FY27-31 Volumes'!CH19/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL25*'Data|FY27-31 Volumes'!CI19/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM25*'Data|FY27-31 Volumes'!CJ19/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN25*'Data|FY27-31 Volumes'!CK19/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO25*'Data|FY27-31 Volumes'!CL19/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP25*'Data|FY27-31 Volumes'!CM19/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ25*'Data|FY27-31 Volumes'!CN19/'Calc|FY27-31 Revenue'!CN$8","v":0},149602040.42168209,162443714.72411409,176901786.69245967,191851665.69914329,206391309.99115208,{"$f":"CO19/'Data|FY27-31 Volumes'!C19","v":616.78805085794249},{"$f":"CP19/'Data|FY27-31 Volumes'!D19","v":639.31672516227104},{"$f":"CQ19/'Data|FY27-31 Volumes'!E19","v":665.97584420014573},{"$f":"CR19/'Data|FY27-31 Volumes'!F19","v":692.20056283975225},{"$f":"CS19/'Data|FY27-31 Volumes'!G19","v":714.93487121613987},{"$f":"CT19/CT$15","v":1.0153541268178212},1.0089859007738886,1.008092232849604,1.0082698799982299,1.004515632815596]
[null,{"$f":"'Admin|Lists'!$B$14","v":"NAST17"},{"$f":"'Calc|FY27-31 Prices'!F26*'Data|FY27-31 Volumes'!C20/'Calc|FY27-31 Revenue'!C$8","v":47421.685865458305},{"$f":"'Calc|FY27-31 Prices'!G26*'Data|FY27-31 Volumes'!D20/'Calc|FY27-31 Revenue'!D$8","v":54995.470639953455},{"$f":"'Calc|FY27-31 Prices'!H26*'Data|FY27-31 Volumes'!E20/'Calc|FY27-31 Revenue'!E$8","v":62861.409799882917},{"$f":"'Calc|FY27-31 Prices'!I26*'Data|FY27-31 Volumes'!F20/'Calc|FY27-31 Revenue'!F$8","v":71237.372233290196},{"$f":"'Calc|FY27-31 Prices'!J26*'Data|FY27-31 Volumes'!G20/'Calc|FY27-31 Revenue'!G$8","v":79731.68826568553},{"$f":"'Calc|FY27-31 Prices'!K26*'Data|FY27-31 Volumes'!H20/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L26*'Data|FY27-31 Volumes'!I20/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M26*'Data|FY27-31 Volumes'!J20/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N26*'Data|FY27-31 Volumes'!K20/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O26*'Data|FY27-31 Volumes'!L20/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P26*'Data|FY27-31 Volumes'!M20/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q26*'Data|FY27-31 Volumes'!N20/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R26*'Data|FY27-31 Volumes'!O20/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S26*'Data|FY27-31 Volumes'!P20/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T26*'Data|FY27-31 Volumes'!Q20/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U26*'Data|FY27-31 Volumes'!R20/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V26*'Data|FY27-31 Volumes'!S20/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W26*'Data|FY27-31 Volumes'!T20/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X26*'Data|FY27-31 Volumes'!U20/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y26*'Data|FY27-31 Volumes'!V20/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z26*'Data|FY27-31 Volumes'!W20/'Calc|FY27-31 Revenue'!W$8","v":97378.223718446927},{"$f":"'Calc|FY27-31 Prices'!AA26*'Data|FY27-31 Volumes'!X20/'Calc|FY27-31 Revenue'!X$8","v":112502.09034559468},{"$f":"'Calc|FY27-31 Prices'!AB26*'Data|FY27-31 Volumes'!Y20/'Calc|FY27-31 Revenue'!Y$8","v":128577.96568709386},{"$f":"'Calc|FY27-31 Prices'!AC26*'Data|FY27-31 Volumes'!Z20/'Calc|FY27-31 Revenue'!Z$8","v":144977.295469384},{"$f":"'Calc|FY27-31 Prices'!AD26*'Data|FY27-31 Volumes'!AA20/'Calc|FY27-31 Revenue'!AA$8","v":164288.92314566762},{"$f":"'Calc|FY27-31 Prices'!AE26*'Data|FY27-31 Volumes'!AB20/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF26*'Data|FY27-31 Volumes'!AC20/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG26*'Data|FY27-31 Volumes'!AD20/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH26*'Data|FY27-31 Volumes'!AE20/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI26*'Data|FY27-31 Volumes'!AF20/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ26*'Data|FY27-31 Volumes'!AG20/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK26*'Data|FY27-31 Volumes'!AH20/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL26*'Data|FY27-31 Volumes'!AI20/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM26*'Data|FY27-31 Volumes'!AJ20/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN26*'Data|FY27-31 Volumes'!AK20/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO26*'Data|FY27-31 Volumes'!AL20/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP26*'Data|FY27-31 Volumes'!AM20/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ26*'Data|FY27-31 Volumes'!AN20/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR26*'Data|FY27-31 Volumes'!AO20/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS26*'Data|FY27-31 Volumes'!AP20/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT26*'Data|FY27-31 Volumes'!AQ20/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU26*'Data|FY27-31 Volumes'!AR20/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV26*'Data|FY27-31 Volumes'!AS20/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW26*'Data|FY27-31 Volumes'!AT20/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX26*'Data|FY27-31 Volumes'!AU20/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY26*'Data|FY27-31 Volumes'!AV20/'Calc|FY27-31 Revenue'!AV$8","v":37528.295947477127},{"$f":"'Calc|FY27-31 Prices'!AZ26*'Data|FY27-31 Volumes'!AW20/'Calc|FY27-31 Revenue'!AW$8","v":43165.390440472394},{"$f":"'Calc|FY27-31 Prices'!BA26*'Data|FY27-31 Volumes'!AX20/'Calc|FY27-31 Revenue'!AX$8","v":49315.017067216992},{"$f":"'Calc|FY27-31 Prices'!BB26*'Data|FY27-31 Volumes'!AY20/'Calc|FY27-31 Revenue'!AY$8","v":55677.707090085372},{"$f":"'Calc|FY27-31 Prices'!BC26*'Data|FY27-31 Volumes'!AZ20/'Calc|FY27-31 Revenue'!AZ$8","v":63393.378714199236},{"$f":"'Calc|FY27-31 Prices'!BD26*'Data|FY27-31 Volumes'!BA20/'Calc|FY27-31 Revenue'!BA$8","v":13611.348582468949},{"$f":"'Calc|FY27-31 Prices'!BE26*'Data|FY27-31 Volumes'!BB20/'Calc|FY27-31 Revenue'!BB$8","v":15896.561355000451},{"$f":"'Calc|FY27-31 Prices'!BF26*'Data|FY27-31 Volumes'!BC20/'Calc|FY27-31 Revenue'!BC$8","v":18267.673486947908},{"$f":"'Calc|FY27-31 Prices'!BG26*'Data|FY27-31 Volumes'!BD20/'Calc|FY27-31 Revenue'!BD$8","v":20666.430468104434},{"$f":"'Calc|FY27-31 Prices'!BH26*'Data|FY27-31 Volumes'!BE20/'Calc|FY27-31 Revenue'!BE$8","v":23224.368510128559},{"$f":"'Calc|FY27-31 Prices'!BI26*'Data|FY27-31 Volumes'!BF20/'Calc|FY27-31 Revenue'!BF$8","v":3797.640863051729},{"$f":"'Calc|FY27-31 Prices'!BJ26*'Data|FY27-31 Volumes'!BG20/'Calc|FY27-31 Revenue'!BG$8","v":4263.557000083546},{"$f":"'Calc|FY27-31 Prices'!BK26*'Data|FY27-31 Volumes'!BH20/'Calc|FY27-31 Revenue'!BH$8","v":4735.7953966545074},{"$f":"'Calc|FY27-31 Prices'!BL26*'Data|FY27-31 Volumes'!BI20/'Calc|FY27-31 Revenue'!BI$8","v":5188.7570287693843},{"$f":"'Calc|FY27-31 Prices'!BM26*'Data|FY27-31 Volumes'!BJ20/'Calc|FY27-31 Revenue'!BJ$8","v":5770.7495748370211},{"$f":"'Calc|FY27-31 Prices'!BN26*'Data|FY27-31 Volumes'!BK20/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO26*'Data|FY27-31 Volumes'!BL20/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP26*'Data|FY27-31 Volumes'!BM20/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ26*'Data|FY27-31 Volumes'!BN20/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR26*'Data|FY27-31 Volumes'!BO20/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS26*'Data|FY27-31 Volumes'!BP20/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT26*'Data|FY27-31 Volumes'!BQ20/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU26*'Data|FY27-31 Volumes'!BR20/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV26*'Data|FY27-31 Volumes'!BS20/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW26*'Data|FY27-31 Volumes'!BT20/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX26*'Data|FY27-31 Volumes'!BU20/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY26*'Data|FY27-31 Volumes'!BV20/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ26*'Data|FY27-31 Volumes'!BW20/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA26*'Data|FY27-31 Volumes'!BX20/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB26*'Data|FY27-31 Volumes'!BY20/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC26*'Data|FY27-31 Volumes'!BZ20/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD26*'Data|FY27-31 Volumes'!CA20/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE26*'Data|FY27-31 Volumes'!CB20/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF26*'Data|FY27-31 Volumes'!CC20/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG26*'Data|FY27-31 Volumes'!CD20/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH26*'Data|FY27-31 Volumes'!CE20/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI26*'Data|FY27-31 Volumes'!CF20/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ26*'Data|FY27-31 Volumes'!CG20/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK26*'Data|FY27-31 Volumes'!CH20/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL26*'Data|FY27-31 Volumes'!CI20/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM26*'Data|FY27-31 Volumes'!CJ20/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN26*'Data|FY27-31 Volumes'!CK20/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO26*'Data|FY27-31 Volumes'!CL20/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP26*'Data|FY27-31 Volumes'!CM20/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ26*'Data|FY27-31 Volumes'!CN20/'Calc|FY27-31 Revenue'!CN$8","v":0},199737.19497690306,230823.06978110454,263757.86143779621,297747.56228963338,336409.10821051802,null,null,null,null,null,null,null,null,null,null,null,"Peak","Peak","Peak","Peak","Peak","Off peak","Off peak","Off peak","Off peak","Off peak","Solar soak","Solar soak","Solar soak","Solar soak","Solar soak","Total revenue","Total revenue","Total revenue","Total revenue","Total revenue"]
[null,{"$f":"'Admin|Lists'!$B$15","v":"NEE24"},{"$f":"'Calc|FY27-31 Prices'!F27*'Data|FY27-31 Volumes'!C21/'Calc|FY27-31 Revenue'!C$8","v":275867.94966314599},{"$f":"'Calc|FY27-31 Prices'!G27*'Data|FY27-31 Volumes'!D21/'Calc|FY27-31 Revenue'!D$8","v":276333.40590047842},{"$f":"'Calc|FY27-31 Prices'!H27*'Data|FY27-31 Volumes'!E21/'Calc|FY27-31 Revenue'!E$8","v":276683.10175465711},{"$f":"'Calc|FY27-31 Prices'!I27*'Data|FY27-31 Volumes'!F21/'Calc|FY27-31 Revenue'!F$8","v":277140.47050042875},{"$f":"'Calc|FY27-31 Prices'!J27*'Data|FY27-31 Volumes'!G21/'Calc|FY27-31 Revenue'!G$8","v":275155.68338219234},{"$f":"'Calc|FY27-31 Prices'!K27*'Data|FY27-31 Volumes'!H21/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L27*'Data|FY27-31 Volumes'!I21/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M27*'Data|FY27-31 Volumes'!J21/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N27*'Data|FY27-31 Volumes'!K21/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O27*'Data|FY27-31 Volumes'!L21/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P27*'Data|FY27-31 Volumes'!M21/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q27*'Data|FY27-31 Volumes'!N21/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R27*'Data|FY27-31 Volumes'!O21/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S27*'Data|FY27-31 Volumes'!P21/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T27*'Data|FY27-31 Volumes'!Q21/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U27*'Data|FY27-31 Volumes'!R21/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V27*'Data|FY27-31 Volumes'!S21/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W27*'Data|FY27-31 Volumes'!T21/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X27*'Data|FY27-31 Volumes'!U21/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y27*'Data|FY27-31 Volumes'!V21/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z27*'Data|FY27-31 Volumes'!W21/'Calc|FY27-31 Revenue'!W$8","v":214861.2384300674},{"$f":"'Calc|FY27-31 Prices'!AA27*'Data|FY27-31 Volumes'!X21/'Calc|FY27-31 Revenue'!X$8","v":216558.30797580679},{"$f":"'Calc|FY27-31 Prices'!AB27*'Data|FY27-31 Volumes'!Y21/'Calc|FY27-31 Revenue'!Y$8","v":217031.76161552424},{"$f":"'Calc|FY27-31 Prices'!AC27*'Data|FY27-31 Volumes'!Z21/'Calc|FY27-31 Revenue'!Z$8","v":216305.18449111219},{"$f":"'Calc|FY27-31 Prices'!AD27*'Data|FY27-31 Volumes'!AA21/'Calc|FY27-31 Revenue'!AA$8","v":215831.52500128851},{"$f":"'Calc|FY27-31 Prices'!AE27*'Data|FY27-31 Volumes'!AB21/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF27*'Data|FY27-31 Volumes'!AC21/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG27*'Data|FY27-31 Volumes'!AD21/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH27*'Data|FY27-31 Volumes'!AE21/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI27*'Data|FY27-31 Volumes'!AF21/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ27*'Data|FY27-31 Volumes'!AG21/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK27*'Data|FY27-31 Volumes'!AH21/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL27*'Data|FY27-31 Volumes'!AI21/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM27*'Data|FY27-31 Volumes'!AJ21/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN27*'Data|FY27-31 Volumes'!AK21/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO27*'Data|FY27-31 Volumes'!AL21/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP27*'Data|FY27-31 Volumes'!AM21/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ27*'Data|FY27-31 Volumes'!AN21/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR27*'Data|FY27-31 Volumes'!AO21/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS27*'Data|FY27-31 Volumes'!AP21/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT27*'Data|FY27-31 Volumes'!AQ21/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU27*'Data|FY27-31 Volumes'!AR21/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV27*'Data|FY27-31 Volumes'!AS21/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW27*'Data|FY27-31 Volumes'!AT21/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX27*'Data|FY27-31 Volumes'!AU21/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY27*'Data|FY27-31 Volumes'!AV21/'Calc|FY27-31 Revenue'!AV$8","v":199435.71665112377},{"$f":"'Calc|FY27-31 Prices'!AZ27*'Data|FY27-31 Volumes'!AW21/'Calc|FY27-31 Revenue'!AW$8","v":200731.24208105591},{"$f":"'Calc|FY27-31 Prices'!BA27*'Data|FY27-31 Volumes'!AX21/'Calc|FY27-31 Revenue'!AX$8","v":202337.7873828946},{"$f":"'Calc|FY27-31 Prices'!BB27*'Data|FY27-31 Volumes'!AY21/'Calc|FY27-31 Revenue'!AY$8","v":201180.80915758546},{"$f":"'Calc|FY27-31 Prices'!BC27*'Data|FY27-31 Volumes'!AZ21/'Calc|FY27-31 Revenue'!AZ$8","v":199948.08837891888},{"$f":"'Calc|FY27-31 Prices'!BD27*'Data|FY27-31 Volumes'!BA21/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE27*'Data|FY27-31 Volumes'!BB21/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF27*'Data|FY27-31 Volumes'!BC21/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG27*'Data|FY27-31 Volumes'!BD21/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH27*'Data|FY27-31 Volumes'!BE21/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI27*'Data|FY27-31 Volumes'!BF21/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ27*'Data|FY27-31 Volumes'!BG21/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK27*'Data|FY27-31 Volumes'!BH21/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL27*'Data|FY27-31 Volumes'!BI21/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM27*'Data|FY27-31 Volumes'!BJ21/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN27*'Data|FY27-31 Volumes'!BK21/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO27*'Data|FY27-31 Volumes'!BL21/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP27*'Data|FY27-31 Volumes'!BM21/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ27*'Data|FY27-31 Volumes'!BN21/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR27*'Data|FY27-31 Volumes'!BO21/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS27*'Data|FY27-31 Volumes'!BP21/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT27*'Data|FY27-31 Volumes'!BQ21/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU27*'Data|FY27-31 Volumes'!BR21/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV27*'Data|FY27-31 Volumes'!BS21/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW27*'Data|FY27-31 Volumes'!BT21/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX27*'Data|FY27-31 Volumes'!BU21/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY27*'Data|FY27-31 Volumes'!BV21/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ27*'Data|FY27-31 Volumes'!BW21/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA27*'Data|FY27-31 Volumes'!BX21/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB27*'Data|FY27-31 Volumes'!BY21/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC27*'Data|FY27-31 Volumes'!BZ21/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD27*'Data|FY27-31 Volumes'!CA21/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE27*'Data|FY27-31 Volumes'!CB21/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF27*'Data|FY27-31 Volumes'!CC21/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG27*'Data|FY27-31 Volumes'!CD21/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH27*'Data|FY27-31 Volumes'!CE21/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI27*'Data|FY27-31 Volumes'!CF21/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ27*'Data|FY27-31 Volumes'!CG21/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK27*'Data|FY27-31 Volumes'!CH21/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL27*'Data|FY27-31 Volumes'!CI21/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM27*'Data|FY27-31 Volumes'!CJ21/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN27*'Data|FY27-31 Volumes'!CK21/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO27*'Data|FY27-31 Volumes'!CL21/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP27*'Data|FY27-31 Volumes'!CM21/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ27*'Data|FY27-31 Volumes'!CN21/'Calc|FY27-31 Revenue'!CN$8","v":0},690164.90474433708,693622.95595734112,696052.65075307596,694626.46414912643,690935.29676239972,null,null,null,null,null,null,null,null,null,null,"ToU","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31","FY27","FY28","FY29","FY30","FY31"]
[null,{"$f":"'Admin|Lists'!$B$16","v":"NSP20"},{"$f":"'Calc|FY27-31 Prices'!F28*'Data|FY27-31 Volumes'!C22/'Calc|FY27-31 Revenue'!C$8","v":2789.5109332622533},{"$f":"'Calc|FY27-31 Prices'!G28*'Data|FY27-31 Volumes'!D22/'Calc|FY27-31 Revenue'!D$8","v":2561.4328791211196},{"$f":"'Calc|FY27-31 Prices'!H28*'Data|FY27-31 Volumes'!E22/'Calc|FY27-31 Revenue'!E$8","v":2322.4658793060194},{"$f":"'Calc|FY27-31 Prices'!I28*'Data|FY27-31 Volumes'!F22/'Calc|FY27-31 Revenue'!F$8","v":2071.780400520744},{"$f":"'Calc|FY27-31 Prices'!J28*'Data|FY27-31 Volumes'!G22/'Calc|FY27-31 Revenue'!G$8","v":1789.895042699063},{"$f":"'Calc|FY27-31 Prices'!K28*'Data|FY27-31 Volumes'!H22/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L28*'Data|FY27-31 Volumes'!I22/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M28*'Data|FY27-31 Volumes'!J22/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N28*'Data|FY27-31 Volumes'!K22/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O28*'Data|FY27-31 Volumes'!L22/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P28*'Data|FY27-31 Volumes'!M22/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q28*'Data|FY27-31 Volumes'!N22/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R28*'Data|FY27-31 Volumes'!O22/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S28*'Data|FY27-31 Volumes'!P22/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T28*'Data|FY27-31 Volumes'!Q22/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U28*'Data|FY27-31 Volumes'!R22/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V28*'Data|FY27-31 Volumes'!S22/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W28*'Data|FY27-31 Volumes'!T22/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X28*'Data|FY27-31 Volumes'!U22/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y28*'Data|FY27-31 Volumes'!V22/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z28*'Data|FY27-31 Volumes'!W22/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA28*'Data|FY27-31 Volumes'!X22/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB28*'Data|FY27-31 Volumes'!Y22/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC28*'Data|FY27-31 Volumes'!Z22/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD28*'Data|FY27-31 Volumes'!AA22/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE28*'Data|FY27-31 Volumes'!AB22/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF28*'Data|FY27-31 Volumes'!AC22/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG28*'Data|FY27-31 Volumes'!AD22/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH28*'Data|FY27-31 Volumes'!AE22/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI28*'Data|FY27-31 Volumes'!AF22/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ28*'Data|FY27-31 Volumes'!AG22/'Calc|FY27-31 Revenue'!AG$8","v":3045.9253194579028},{"$f":"'Calc|FY27-31 Prices'!AK28*'Data|FY27-31 Volumes'!AH22/'Calc|FY27-31 Revenue'!AH$8","v":2991.8479527705081},{"$f":"'Calc|FY27-31 Prices'!AL28*'Data|FY27-31 Volumes'!AI22/'Calc|FY27-31 Revenue'!AI$8","v":2575.7204338076344},{"$f":"'Calc|FY27-31 Prices'!AM28*'Data|FY27-31 Volumes'!AJ22/'Calc|FY27-31 Revenue'!AJ$8","v":2277.4183046933326},{"$f":"'Calc|FY27-31 Prices'!AN28*'Data|FY27-31 Volumes'!AK22/'Calc|FY27-31 Revenue'!AK$8","v":1935.3709277129976},{"$f":"'Calc|FY27-31 Prices'!AO28*'Data|FY27-31 Volumes'!AL22/'Calc|FY27-31 Revenue'!AL$8","v":2504.4566221058071},{"$f":"'Calc|FY27-31 Prices'!AP28*'Data|FY27-31 Volumes'!AM22/'Calc|FY27-31 Revenue'!AM$8","v":2474.9777957519213},{"$f":"'Calc|FY27-31 Prices'!AQ28*'Data|FY27-31 Volumes'!AN22/'Calc|FY27-31 Revenue'!AN$8","v":2152.1783710218847},{"$f":"'Calc|FY27-31 Prices'!AR28*'Data|FY27-31 Volumes'!AO22/'Calc|FY27-31 Revenue'!AO$8","v":1896.4732202586385},{"$f":"'Calc|FY27-31 Prices'!AS28*'Data|FY27-31 Volumes'!AP22/'Calc|FY27-31 Revenue'!AP$8","v":1609.1424625152169},{"$f":"'Calc|FY27-31 Prices'!AT28*'Data|FY27-31 Volumes'!AQ22/'Calc|FY27-31 Revenue'!AQ$8","v":2353.5052478201337},{"$f":"'Calc|FY27-31 Prices'!AU28*'Data|FY27-31 Volumes'!AR22/'Calc|FY27-31 Revenue'!AR$8","v":2159.531983609153},{"$f":"'Calc|FY27-31 Prices'!AV28*'Data|FY27-31 Volumes'!AS22/'Calc|FY27-31 Revenue'!AS$8","v":2007.1189656091719},{"$f":"'Calc|FY27-31 Prices'!AW28*'Data|FY27-31 Volumes'!AT22/'Calc|FY27-31 Revenue'!AT$8","v":1782.1362628028603},{"$f":"'Calc|FY27-31 Prices'!AX28*'Data|FY27-31 Volumes'!AU22/'Calc|FY27-31 Revenue'!AU$8","v":1570.9074447836419},{"$f":"'Calc|FY27-31 Prices'!AY28*'Data|FY27-31 Volumes'!AV22/'Calc|FY27-31 Revenue'!AV$8","v":4944.4703313486943},{"$f":"'Calc|FY27-31 Prices'!AZ28*'Data|FY27-31 Volumes'!AW22/'Calc|FY27-31 Revenue'!AW$8","v":4567.0773557254361},{"$f":"'Calc|FY27-31 Prices'!BA28*'Data|FY27-31 Volumes'!AX22/'Calc|FY27-31 Revenue'!AX$8","v":4199.3129697425311},{"$f":"'Calc|FY27-31 Prices'!BB28*'Data|FY27-31 Volumes'!AY22/'Calc|FY27-31 Revenue'!AY$8","v":3708.5057716055835},{"$f":"'Calc|FY27-31 Prices'!BC28*'Data|FY27-31 Volumes'!AZ22/'Calc|FY27-31 Revenue'!AZ$8","v":3242.6775717955579},{"$f":"'Calc|FY27-31 Prices'!BD28*'Data|FY27-31 Volumes'!BA22/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE28*'Data|FY27-31 Volumes'!BB22/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF28*'Data|FY27-31 Volumes'!BC22/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG28*'Data|FY27-31 Volumes'!BD22/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH28*'Data|FY27-31 Volumes'!BE22/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI28*'Data|FY27-31 Volumes'!BF22/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ28*'Data|FY27-31 Volumes'!BG22/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK28*'Data|FY27-31 Volumes'!BH22/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL28*'Data|FY27-31 Volumes'!BI22/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM28*'Data|FY27-31 Volumes'!BJ22/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN28*'Data|FY27-31 Volumes'!BK22/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO28*'Data|FY27-31 Volumes'!BL22/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP28*'Data|FY27-31 Volumes'!BM22/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ28*'Data|FY27-31 Volumes'!BN22/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR28*'Data|FY27-31 Volumes'!BO22/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS28*'Data|FY27-31 Volumes'!BP22/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT28*'Data|FY27-31 Volumes'!BQ22/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU28*'Data|FY27-31 Volumes'!BR22/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV28*'Data|FY27-31 Volumes'!BS22/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW28*'Data|FY27-31 Volumes'!BT22/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX28*'Data|FY27-31 Volumes'!BU22/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY28*'Data|FY27-31 Volumes'!BV22/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ28*'Data|FY27-31 Volumes'!BW22/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA28*'Data|FY27-31 Volumes'!BX22/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB28*'Data|FY27-31 Volumes'!BY22/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC28*'Data|FY27-31 Volumes'!BZ22/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD28*'Data|FY27-31 Volumes'!CA22/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE28*'Data|FY27-31 Volumes'!CB22/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF28*'Data|FY27-31 Volumes'!CC22/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG28*'Data|FY27-31 Volumes'!CD22/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH28*'Data|FY27-31 Volumes'!CE22/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI28*'Data|FY27-31 Volumes'!CF22/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ28*'Data|FY27-31 Volumes'!CG22/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK28*'Data|FY27-31 Volumes'!CH22/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL28*'Data|FY27-31 Volumes'!CI22/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM28*'Data|FY27-31 Volumes'!CJ22/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN28*'Data|FY27-31 Volumes'!CK22/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO28*'Data|FY27-31 Volumes'!CL22/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP28*'Data|FY27-31 Volumes'!CM22/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ28*'Data|FY27-31 Volumes'!CN22/'Calc|FY27-31 Revenue'!CN$8","v":0},15637.86845399479,14754.867966978138,13256.796619487242,11736.313959881158,10147.993449506477,null,null,null,null,null,null,null,null,null,null,"Consumption",{"$f":"SUM('Data|FY27-31 Volumes'!W18:W21)","v":570922625.78202069},{"$f":"SUM('Data|FY27-31 Volumes'!X18:X21)","v":612729042.46164382},{"$f":"SUM('Data|FY27-31 Volumes'!Y18:Y21)","v":657789866.50753069},{"$f":"SUM('Data|FY27-31 Volumes'!Z18:Z21)","v":702820820.27800167},{"$f":"SUM('Data|FY27-31 Volumes'!AA18:AA21)","v":749701799.08019602},{"$f":"SUM('Data|FY27-31 Volumes'!AV18:AV20)","v":1167991336.6480935},{"$f":"SUM('Data|FY27-31 Volumes'!AW18:AW20)","v":1268830121.3893292},{"$f":"SUM('Data|FY27-31 Volumes'!AX18:AX20)","v":1380115925.9929895},{"$f":"SUM('Data|FY27-31 Volumes'!AY18:AY20)","v":1492600083.2758625},{"$f":"SUM('Data|FY27-31 Volumes'!AZ18:AZ20)","v":1605330052.7709808},{"$f":"SUM('Data|FY27-31 Volumes'!BF18:BF20)","v":294947821.34237033},{"$f":"SUM('Data|FY27-31 Volumes'!BG18:BG20)","v":318759178.68720162},{"$f":"SUM('Data|FY27-31 Volumes'!BH18:BH20)","v":344555427.30924976},{"$f":"SUM('Data|FY27-31 Volumes'!BI18:BI20)","v":372518333.79227376},{"$f":"SUM('Data|FY27-31 Volumes'!BJ18:BJ20)","v":400638515.33911544}]
[null,{"$f":"'Admin|Lists'!$B$17","v":"NSP23"},{"$f":"'Calc|FY27-31 Prices'!F29*'Data|FY27-31 Volumes'!C23/'Calc|FY27-31 Revenue'!C$8","v":41108.5821743911},{"$f":"'Calc|FY27-31 Prices'!G29*'Data|FY27-31 Volumes'!D23/'Calc|FY27-31 Revenue'!D$8","v":40681.581021335434},{"$f":"'Calc|FY27-31 Prices'!H29*'Data|FY27-31 Volumes'!E23/'Calc|FY27-31 Revenue'!E$8","v":40256.07524130433},{"$f":"'Calc|FY27-31 Prices'!I29*'Data|FY27-31 Volumes'!F23/'Calc|FY27-31 Revenue'!F$8","v":39841.930779245078},{"$f":"'Calc|FY27-31 Prices'!J29*'Data|FY27-31 Volumes'!G23/'Calc|FY27-31 Revenue'!G$8","v":39052.255477070466},{"$f":"'Calc|FY27-31 Prices'!K29*'Data|FY27-31 Volumes'!H23/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L29*'Data|FY27-31 Volumes'!I23/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M29*'Data|FY27-31 Volumes'!J23/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N29*'Data|FY27-31 Volumes'!K23/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O29*'Data|FY27-31 Volumes'!L23/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P29*'Data|FY27-31 Volumes'!M23/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q29*'Data|FY27-31 Volumes'!N23/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R29*'Data|FY27-31 Volumes'!O23/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S29*'Data|FY27-31 Volumes'!P23/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T29*'Data|FY27-31 Volumes'!Q23/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U29*'Data|FY27-31 Volumes'!R23/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V29*'Data|FY27-31 Volumes'!S23/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W29*'Data|FY27-31 Volumes'!T23/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X29*'Data|FY27-31 Volumes'!U23/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y29*'Data|FY27-31 Volumes'!V23/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z29*'Data|FY27-31 Volumes'!W23/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA29*'Data|FY27-31 Volumes'!X23/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB29*'Data|FY27-31 Volumes'!Y23/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC29*'Data|FY27-31 Volumes'!Z23/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD29*'Data|FY27-31 Volumes'!AA23/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE29*'Data|FY27-31 Volumes'!AB23/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF29*'Data|FY27-31 Volumes'!AC23/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG29*'Data|FY27-31 Volumes'!AD23/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH29*'Data|FY27-31 Volumes'!AE23/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI29*'Data|FY27-31 Volumes'!AF23/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ29*'Data|FY27-31 Volumes'!AG23/'Calc|FY27-31 Revenue'!AG$8","v":18732.284324865643},{"$f":"'Calc|FY27-31 Prices'!AK29*'Data|FY27-31 Volumes'!AH23/'Calc|FY27-31 Revenue'!AH$8","v":20118.751389713678},{"$f":"'Calc|FY27-31 Prices'!AL29*'Data|FY27-31 Volumes'!AI23/'Calc|FY27-31 Revenue'!AI$8","v":18562.009851436011},{"$f":"'Calc|FY27-31 Prices'!AM29*'Data|FY27-31 Volumes'!AJ23/'Calc|FY27-31 Revenue'!AJ$8","v":18356.730965436524},{"$f":"'Calc|FY27-31 Prices'!AN29*'Data|FY27-31 Volumes'!AK23/'Calc|FY27-31 Revenue'!AK$8","v":17440.226741922415},{"$f":"'Calc|FY27-31 Prices'!AO29*'Data|FY27-31 Volumes'!AL23/'Calc|FY27-31 Revenue'!AL$8","v":21679.236681657949},{"$f":"'Calc|FY27-31 Prices'!AP29*'Data|FY27-31 Volumes'!AM23/'Calc|FY27-31 Revenue'!AM$8","v":23276.121589993189},{"$f":"'Calc|FY27-31 Prices'!AQ29*'Data|FY27-31 Volumes'!AN23/'Calc|FY27-31 Revenue'!AN$8","v":21539.223152970662},{"$f":"'Calc|FY27-31 Prices'!AR29*'Data|FY27-31 Volumes'!AO23/'Calc|FY27-31 Revenue'!AO$8","v":21251.429803752038},{"$f":"'Calc|FY27-31 Prices'!AS29*'Data|FY27-31 Volumes'!AP23/'Calc|FY27-31 Revenue'!AP$8","v":20251.314926038758},{"$f":"'Calc|FY27-31 Prices'!AT29*'Data|FY27-31 Volumes'!AQ23/'Calc|FY27-31 Revenue'!AQ$8","v":33268.512995402169},{"$f":"'Calc|FY27-31 Prices'!AU29*'Data|FY27-31 Volumes'!AR23/'Calc|FY27-31 Revenue'!AR$8","v":33372.964928364672},{"$f":"'Calc|FY27-31 Prices'!AV29*'Data|FY27-31 Volumes'!AS23/'Calc|FY27-31 Revenue'!AS$8","v":32706.696359421854},{"$f":"'Calc|FY27-31 Prices'!AW29*'Data|FY27-31 Volumes'!AT23/'Calc|FY27-31 Revenue'!AT$8","v":32259.469457947485},{"$f":"'Calc|FY27-31 Prices'!AX29*'Data|FY27-31 Volumes'!AU23/'Calc|FY27-31 Revenue'!AU$8","v":31330.167285276395},{"$f":"'Calc|FY27-31 Prices'!AY29*'Data|FY27-31 Volumes'!AV23/'Calc|FY27-31 Revenue'!AV$8","v":53846.015154713234},{"$f":"'Calc|FY27-31 Prices'!AZ29*'Data|FY27-31 Volumes'!AW23/'Calc|FY27-31 Revenue'!AW$8","v":53433.711963525166},{"$f":"'Calc|FY27-31 Prices'!BA29*'Data|FY27-31 Volumes'!AX23/'Calc|FY27-31 Revenue'!AX$8","v":53401.908389592012},{"$f":"'Calc|FY27-31 Prices'!BB29*'Data|FY27-31 Volumes'!AY23/'Calc|FY27-31 Revenue'!AY$8","v":52626.457173611059},{"$f":"'Calc|FY27-31 Prices'!BC29*'Data|FY27-31 Volumes'!AZ23/'Calc|FY27-31 Revenue'!AZ$8","v":51498.576354437078},{"$f":"'Calc|FY27-31 Prices'!BD29*'Data|FY27-31 Volumes'!BA23/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE29*'Data|FY27-31 Volumes'!BB23/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF29*'Data|FY27-31 Volumes'!BC23/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG29*'Data|FY27-31 Volumes'!BD23/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH29*'Data|FY27-31 Volumes'!BE23/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI29*'Data|FY27-31 Volumes'!BF23/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ29*'Data|FY27-31 Volumes'!BG23/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK29*'Data|FY27-31 Volumes'!BH23/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL29*'Data|FY27-31 Volumes'!BI23/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM29*'Data|FY27-31 Volumes'!BJ23/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN29*'Data|FY27-31 Volumes'!BK23/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO29*'Data|FY27-31 Volumes'!BL23/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP29*'Data|FY27-31 Volumes'!BM23/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ29*'Data|FY27-31 Volumes'!BN23/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR29*'Data|FY27-31 Volumes'!BO23/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS29*'Data|FY27-31 Volumes'!BP23/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT29*'Data|FY27-31 Volumes'!BQ23/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU29*'Data|FY27-31 Volumes'!BR23/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV29*'Data|FY27-31 Volumes'!BS23/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW29*'Data|FY27-31 Volumes'!BT23/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX29*'Data|FY27-31 Volumes'!BU23/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY29*'Data|FY27-31 Volumes'!BV23/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ29*'Data|FY27-31 Volumes'!BW23/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA29*'Data|FY27-31 Volumes'!BX23/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB29*'Data|FY27-31 Volumes'!BY23/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC29*'Data|FY27-31 Volumes'!BZ23/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD29*'Data|FY27-31 Volumes'!CA23/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE29*'Data|FY27-31 Volumes'!CB23/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF29*'Data|FY27-31 Volumes'!CC23/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG29*'Data|FY27-31 Volumes'!CD23/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH29*'Data|FY27-31 Volumes'!CE23/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI29*'Data|FY27-31 Volumes'!CF23/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ29*'Data|FY27-31 Volumes'!CG23/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK29*'Data|FY27-31 Volumes'!CH23/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL29*'Data|FY27-31 Volumes'!CI23/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM29*'Data|FY27-31 Volumes'!CJ23/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN29*'Data|FY27-31 Volumes'!CK23/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO29*'Data|FY27-31 Volumes'!CL23/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP29*'Data|FY27-31 Volumes'!CM23/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ29*'Data|FY27-31 Volumes'!CN23/'Calc|FY27-31 Revenue'!CN$8","v":0},168634.6313310301,170883.13089293212,166465.91299472487,164336.01817999218,159572.5407847451,null,null,null,null,null,null,null,null,null,null,"Split",{"$f":"DE22/(DE22+DJ22+DO22)","v":0.28070866483515494},{"$f":"DF22/(DF22+DK22+DP22)","v":0.27847290576818579},0.27609677800340127,0.27369059596765954,0.27205786584866432,{"$f":"DJ22/(DE22+DJ22+DO22)","v":0.57427271900534882},{"$f":"DK22/(DF22+DK22+DP22)","v":0.57665752125925185},0.57928159103600696,0.58124431511798724,0.58255518217434354,{"$f":"DO22/(DE22+DJ22+DO22)","v":0.14501861615949627},{"$f":"DP22/(DF22+DK22+DP22)","v":0.14486957297256239},0.14462163096059172,0.14506508891435316,0.14538695197699217]
[null,{"$f":"'Admin|Lists'!$B$18","v":"NEE30"},{"$f":"'Calc|FY27-31 Prices'!F30*'Data|FY27-31 Volumes'!C24/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G30*'Data|FY27-31 Volumes'!D24/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H30*'Data|FY27-31 Volumes'!E24/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I30*'Data|FY27-31 Volumes'!F24/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J30*'Data|FY27-31 Volumes'!G24/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K30*'Data|FY27-31 Volumes'!H24/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L30*'Data|FY27-31 Volumes'!I24/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M30*'Data|FY27-31 Volumes'!J24/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N30*'Data|FY27-31 Volumes'!K24/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O30*'Data|FY27-31 Volumes'!L24/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P30*'Data|FY27-31 Volumes'!M24/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q30*'Data|FY27-31 Volumes'!N24/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R30*'Data|FY27-31 Volumes'!O24/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S30*'Data|FY27-31 Volumes'!P24/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T30*'Data|FY27-31 Volumes'!Q24/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U30*'Data|FY27-31 Volumes'!R24/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V30*'Data|FY27-31 Volumes'!S24/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W30*'Data|FY27-31 Volumes'!T24/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X30*'Data|FY27-31 Volumes'!U24/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y30*'Data|FY27-31 Volumes'!V24/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z30*'Data|FY27-31 Volumes'!W24/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA30*'Data|FY27-31 Volumes'!X24/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB30*'Data|FY27-31 Volumes'!Y24/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC30*'Data|FY27-31 Volumes'!Z24/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD30*'Data|FY27-31 Volumes'!AA24/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE30*'Data|FY27-31 Volumes'!AB24/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF30*'Data|FY27-31 Volumes'!AC24/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG30*'Data|FY27-31 Volumes'!AD24/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH30*'Data|FY27-31 Volumes'!AE24/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI30*'Data|FY27-31 Volumes'!AF24/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ30*'Data|FY27-31 Volumes'!AG24/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK30*'Data|FY27-31 Volumes'!AH24/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL30*'Data|FY27-31 Volumes'!AI24/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM30*'Data|FY27-31 Volumes'!AJ24/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN30*'Data|FY27-31 Volumes'!AK24/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO30*'Data|FY27-31 Volumes'!AL24/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP30*'Data|FY27-31 Volumes'!AM24/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ30*'Data|FY27-31 Volumes'!AN24/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR30*'Data|FY27-31 Volumes'!AO24/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS30*'Data|FY27-31 Volumes'!AP24/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT30*'Data|FY27-31 Volumes'!AQ24/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU30*'Data|FY27-31 Volumes'!AR24/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV30*'Data|FY27-31 Volumes'!AS24/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW30*'Data|FY27-31 Volumes'!AT24/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX30*'Data|FY27-31 Volumes'!AU24/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY30*'Data|FY27-31 Volumes'!AV24/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ30*'Data|FY27-31 Volumes'!AW24/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA30*'Data|FY27-31 Volumes'!AX24/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB30*'Data|FY27-31 Volumes'!AY24/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC30*'Data|FY27-31 Volumes'!AZ24/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD30*'Data|FY27-31 Volumes'!BA24/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE30*'Data|FY27-31 Volumes'!BB24/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF30*'Data|FY27-31 Volumes'!BC24/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG30*'Data|FY27-31 Volumes'!BD24/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH30*'Data|FY27-31 Volumes'!BE24/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI30*'Data|FY27-31 Volumes'!BF24/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ30*'Data|FY27-31 Volumes'!BG24/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK30*'Data|FY27-31 Volumes'!BH24/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL30*'Data|FY27-31 Volumes'!BI24/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM30*'Data|FY27-31 Volumes'!BJ24/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN30*'Data|FY27-31 Volumes'!BK24/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO30*'Data|FY27-31 Volumes'!BL24/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP30*'Data|FY27-31 Volumes'!BM24/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ30*'Data|FY27-31 Volumes'!BN24/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR30*'Data|FY27-31 Volumes'!BO24/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS30*'Data|FY27-31 Volumes'!BP24/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT30*'Data|FY27-31 Volumes'!BQ24/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU30*'Data|FY27-31 Volumes'!BR24/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV30*'Data|FY27-31 Volumes'!BS24/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW30*'Data|FY27-31 Volumes'!BT24/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX30*'Data|FY27-31 Volumes'!BU24/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY30*'Data|FY27-31 Volumes'!BV24/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ30*'Data|FY27-31 Volumes'!BW24/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA30*'Data|FY27-31 Volumes'!BX24/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB30*'Data|FY27-31 Volumes'!BY24/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC30*'Data|FY27-31 Volumes'!BZ24/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD30*'Data|FY27-31 Volumes'!CA24/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE30*'Data|FY27-31 Volumes'!CB24/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF30*'Data|FY27-31 Volumes'!CC24/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG30*'Data|FY27-31 Volumes'!CD24/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH30*'Data|FY27-31 Volumes'!CE24/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI30*'Data|FY27-31 Volumes'!CF24/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ30*'Data|FY27-31 Volumes'!CG24/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK30*'Data|FY27-31 Volumes'!CH24/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL30*'Data|FY27-31 Volumes'!CI24/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM30*'Data|FY27-31 Volumes'!CJ24/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN30*'Data|FY27-31 Volumes'!CK24/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO30*'Data|FY27-31 Volumes'!CL24/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP30*'Data|FY27-31 Volumes'!CM24/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ30*'Data|FY27-31 Volumes'!CN24/'Calc|FY27-31 Revenue'!CN$8","v":0},{"$f":"SUMIFS($C24:$CN24,$C$13:$CN$13,CO$13)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,"NEE11 consumption equivalent",{"$f":"(DE18+DJ18)*DE23","v":1294.4508118409949},{"$f":"(DF18+DK18)*DF23","v":1309.5675116232237},1322.374020824228,1324.0979706565597,1337.2241458115711,{"$f":"(DE18+DJ18)*DJ23","v":2648.182548163054},{"$f":"(DF18+DK18)*DK23","v":2711.8327834842794},2774.4870196142015,2812.0236114883937,2863.386630785832,{"$f":"(DE18+DJ18)*DO23","v":668.73413234306486},{"$f":"(DF18+DK18)*DP23","v":681.27448759961828},692.66975520141489,701.8158193031428,714.60879126989505,{"$f":"(DE24*'Calc|FY27-31 Prices'!Z24)/100+('Calc|FY27-31 Revenue'!DJ24*'Calc|FY27-31 Prices'!AY24)/100+('Calc|FY27-31 Revenue'!DO24*'Calc|FY27-31 Prices'!BI24)/100+'Calc|FY27-31 Prices'!F24","v":575.42727821836388},{"$f":"(DF24*'Calc|FY27-31 Prices'!AA24)/100+('Calc|FY27-31 Revenue'!DK24*'Calc|FY27-31 Prices'!AZ24)/100+('Calc|FY27-31 Revenue'!DP24*'Calc|FY27-31 Prices'!BJ24)/100+'Calc|FY27-31 Prices'!G24","v":593.4842963313929},{"$f":"(DG24*'Calc|FY27-31 Prices'!AB24)/100+('Calc|FY27-31 Revenue'!DL24*'Calc|FY27-31 Prices'!BA24)/100+('Calc|FY27-31 Revenue'!DQ24*'Calc|FY27-31 Prices'!BK24)/100+'Calc|FY27-31 Prices'!H24","v":612.30286095324436},{"$f":"(DH24*'Calc|FY27-31 Prices'!AC24)/100+('Calc|FY27-31 Revenue'!DM24*'Calc|FY27-31 Prices'!BB24)/100+('Calc|FY27-31 Revenue'!DR24*'Calc|FY27-31 Prices'!BL24)/100+'Calc|FY27-31 Prices'!I24","v":628.78951113325616},{"$f":"(DI24*'Calc|FY27-31 Prices'!AD24)/100+('Calc|FY27-31 Revenue'!DN24*'Calc|FY27-31 Prices'!BC24)/100+('Calc|FY27-31 Revenue'!DS24*'Calc|FY27-31 Prices'!BM24)/100+'Calc|FY27-31 Prices'!J24","v":644.16168267301396}]
[null,{"$f":"'Admin|Lists'!$B$19","v":"NEE31"},{"$f":"'Calc|FY27-31 Prices'!F31*'Data|FY27-31 Volumes'!C25/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G31*'Data|FY27-31 Volumes'!D25/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H31*'Data|FY27-31 Volumes'!E25/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I31*'Data|FY27-31 Volumes'!F25/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J31*'Data|FY27-31 Volumes'!G25/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K31*'Data|FY27-31 Volumes'!H25/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L31*'Data|FY27-31 Volumes'!I25/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M31*'Data|FY27-31 Volumes'!J25/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N31*'Data|FY27-31 Volumes'!K25/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O31*'Data|FY27-31 Volumes'!L25/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P31*'Data|FY27-31 Volumes'!M25/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q31*'Data|FY27-31 Volumes'!N25/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R31*'Data|FY27-31 Volumes'!O25/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S31*'Data|FY27-31 Volumes'!P25/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T31*'Data|FY27-31 Volumes'!Q25/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U31*'Data|FY27-31 Volumes'!R25/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V31*'Data|FY27-31 Volumes'!S25/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W31*'Data|FY27-31 Volumes'!T25/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X31*'Data|FY27-31 Volumes'!U25/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y31*'Data|FY27-31 Volumes'!V25/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z31*'Data|FY27-31 Volumes'!W25/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA31*'Data|FY27-31 Volumes'!X25/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB31*'Data|FY27-31 Volumes'!Y25/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC31*'Data|FY27-31 Volumes'!Z25/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD31*'Data|FY27-31 Volumes'!AA25/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE31*'Data|FY27-31 Volumes'!AB25/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF31*'Data|FY27-31 Volumes'!AC25/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG31*'Data|FY27-31 Volumes'!AD25/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH31*'Data|FY27-31 Volumes'!AE25/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI31*'Data|FY27-31 Volumes'!AF25/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ31*'Data|FY27-31 Volumes'!AG25/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK31*'Data|FY27-31 Volumes'!AH25/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL31*'Data|FY27-31 Volumes'!AI25/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM31*'Data|FY27-31 Volumes'!AJ25/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN31*'Data|FY27-31 Volumes'!AK25/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO31*'Data|FY27-31 Volumes'!AL25/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP31*'Data|FY27-31 Volumes'!AM25/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ31*'Data|FY27-31 Volumes'!AN25/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR31*'Data|FY27-31 Volumes'!AO25/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS31*'Data|FY27-31 Volumes'!AP25/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT31*'Data|FY27-31 Volumes'!AQ25/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU31*'Data|FY27-31 Volumes'!AR25/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV31*'Data|FY27-31 Volumes'!AS25/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW31*'Data|FY27-31 Volumes'!AT25/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX31*'Data|FY27-31 Volumes'!AU25/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY31*'Data|FY27-31 Volumes'!AV25/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ31*'Data|FY27-31 Volumes'!AW25/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA31*'Data|FY27-31 Volumes'!AX25/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB31*'Data|FY27-31 Volumes'!AY25/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC31*'Data|FY27-31 Volumes'!AZ25/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD31*'Data|FY27-31 Volumes'!BA25/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE31*'Data|FY27-31 Volumes'!BB25/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF31*'Data|FY27-31 Volumes'!BC25/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG31*'Data|FY27-31 Volumes'!BD25/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH31*'Data|FY27-31 Volumes'!BE25/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI31*'Data|FY27-31 Volumes'!BF25/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ31*'Data|FY27-31 Volumes'!BG25/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK31*'Data|FY27-31 Volumes'!BH25/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL31*'Data|FY27-31 Volumes'!BI25/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM31*'Data|FY27-31 Volumes'!BJ25/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN31*'Data|FY27-31 Volumes'!BK25/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO31*'Data|FY27-31 Volumes'!BL25/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP31*'Data|FY27-31 Volumes'!BM25/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ31*'Data|FY27-31 Volumes'!BN25/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR31*'Data|FY27-31 Volumes'!BO25/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS31*'Data|FY27-31 Volumes'!BP25/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT31*'Data|FY27-31 Volumes'!BQ25/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU31*'Data|FY27-31 Volumes'!BR25/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV31*'Data|FY27-31 Volumes'!BS25/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW31*'Data|FY27-31 Volumes'!BT25/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX31*'Data|FY27-31 Volumes'!BU25/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY31*'Data|FY27-31 Volumes'!BV25/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ31*'Data|FY27-31 Volumes'!BW25/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA31*'Data|FY27-31 Volumes'!BX25/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB31*'Data|FY27-31 Volumes'!BY25/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC31*'Data|FY27-31 Volumes'!BZ25/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD31*'Data|FY27-31 Volumes'!CA25/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE31*'Data|FY27-31 Volumes'!CB25/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF31*'Data|FY27-31 Volumes'!CC25/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG31*'Data|FY27-31 Volumes'!CD25/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH31*'Data|FY27-31 Volumes'!CE25/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI31*'Data|FY27-31 Volumes'!CF25/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ31*'Data|FY27-31 Volumes'!CG25/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK31*'Data|FY27-31 Volumes'!CH25/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL31*'Data|FY27-31 Volumes'!CI25/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM31*'Data|FY27-31 Volumes'!CJ25/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN31*'Data|FY27-31 Volumes'!CK25/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO31*'Data|FY27-31 Volumes'!CL25/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP31*'Data|FY27-31 Volumes'!CM25/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ31*'Data|FY27-31 Volumes'!CN25/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$20","v":"NEE32"},{"$f":"'Calc|FY27-31 Prices'!F32*'Data|FY27-31 Volumes'!C26/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G32*'Data|FY27-31 Volumes'!D26/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H32*'Data|FY27-31 Volumes'!E26/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I32*'Data|FY27-31 Volumes'!F26/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J32*'Data|FY27-31 Volumes'!G26/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K32*'Data|FY27-31 Volumes'!H26/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L32*'Data|FY27-31 Volumes'!I26/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M32*'Data|FY27-31 Volumes'!J26/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N32*'Data|FY27-31 Volumes'!K26/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O32*'Data|FY27-31 Volumes'!L26/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P32*'Data|FY27-31 Volumes'!M26/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q32*'Data|FY27-31 Volumes'!N26/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R32*'Data|FY27-31 Volumes'!O26/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S32*'Data|FY27-31 Volumes'!P26/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T32*'Data|FY27-31 Volumes'!Q26/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U32*'Data|FY27-31 Volumes'!R26/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V32*'Data|FY27-31 Volumes'!S26/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W32*'Data|FY27-31 Volumes'!T26/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X32*'Data|FY27-31 Volumes'!U26/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y32*'Data|FY27-31 Volumes'!V26/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z32*'Data|FY27-31 Volumes'!W26/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA32*'Data|FY27-31 Volumes'!X26/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB32*'Data|FY27-31 Volumes'!Y26/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC32*'Data|FY27-31 Volumes'!Z26/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD32*'Data|FY27-31 Volumes'!AA26/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE32*'Data|FY27-31 Volumes'!AB26/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF32*'Data|FY27-31 Volumes'!AC26/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG32*'Data|FY27-31 Volumes'!AD26/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH32*'Data|FY27-31 Volumes'!AE26/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI32*'Data|FY27-31 Volumes'!AF26/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ32*'Data|FY27-31 Volumes'!AG26/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK32*'Data|FY27-31 Volumes'!AH26/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL32*'Data|FY27-31 Volumes'!AI26/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM32*'Data|FY27-31 Volumes'!AJ26/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN32*'Data|FY27-31 Volumes'!AK26/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO32*'Data|FY27-31 Volumes'!AL26/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP32*'Data|FY27-31 Volumes'!AM26/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ32*'Data|FY27-31 Volumes'!AN26/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR32*'Data|FY27-31 Volumes'!AO26/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS32*'Data|FY27-31 Volumes'!AP26/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT32*'Data|FY27-31 Volumes'!AQ26/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU32*'Data|FY27-31 Volumes'!AR26/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV32*'Data|FY27-31 Volumes'!AS26/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW32*'Data|FY27-31 Volumes'!AT26/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX32*'Data|FY27-31 Volumes'!AU26/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY32*'Data|FY27-31 Volumes'!AV26/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ32*'Data|FY27-31 Volumes'!AW26/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA32*'Data|FY27-31 Volumes'!AX26/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB32*'Data|FY27-31 Volumes'!AY26/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC32*'Data|FY27-31 Volumes'!AZ26/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD32*'Data|FY27-31 Volumes'!BA26/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE32*'Data|FY27-31 Volumes'!BB26/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF32*'Data|FY27-31 Volumes'!BC26/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG32*'Data|FY27-31 Volumes'!BD26/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH32*'Data|FY27-31 Volumes'!BE26/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI32*'Data|FY27-31 Volumes'!BF26/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ32*'Data|FY27-31 Volumes'!BG26/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK32*'Data|FY27-31 Volumes'!BH26/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL32*'Data|FY27-31 Volumes'!BI26/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM32*'Data|FY27-31 Volumes'!BJ26/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN32*'Data|FY27-31 Volumes'!BK26/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO32*'Data|FY27-31 Volumes'!BL26/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP32*'Data|FY27-31 Volumes'!BM26/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ32*'Data|FY27-31 Volumes'!BN26/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR32*'Data|FY27-31 Volumes'!BO26/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS32*'Data|FY27-31 Volumes'!BP26/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT32*'Data|FY27-31 Volumes'!BQ26/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU32*'Data|FY27-31 Volumes'!BR26/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV32*'Data|FY27-31 Volumes'!BS26/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW32*'Data|FY27-31 Volumes'!BT26/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX32*'Data|FY27-31 Volumes'!BU26/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY32*'Data|FY27-31 Volumes'!BV26/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ32*'Data|FY27-31 Volumes'!BW26/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA32*'Data|FY27-31 Volumes'!BX26/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB32*'Data|FY27-31 Volumes'!BY26/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC32*'Data|FY27-31 Volumes'!BZ26/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD32*'Data|FY27-31 Volumes'!CA26/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE32*'Data|FY27-31 Volumes'!CB26/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF32*'Data|FY27-31 Volumes'!CC26/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG32*'Data|FY27-31 Volumes'!CD26/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH32*'Data|FY27-31 Volumes'!CE26/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI32*'Data|FY27-31 Volumes'!CF26/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ32*'Data|FY27-31 Volumes'!CG26/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK32*'Data|FY27-31 Volumes'!CH26/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL32*'Data|FY27-31 Volumes'!CI26/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM32*'Data|FY27-31 Volumes'!CJ26/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN32*'Data|FY27-31 Volumes'!CK26/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO32*'Data|FY27-31 Volumes'!CL26/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP32*'Data|FY27-31 Volumes'!CM26/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ32*'Data|FY27-31 Volumes'!CN26/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[null,"NEE33",{"$f":"'Calc|FY27-31 Prices'!F33*'Data|FY27-31 Volumes'!C27/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G33*'Data|FY27-31 Volumes'!D27/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H33*'Data|FY27-31 Volumes'!E27/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I33*'Data|FY27-31 Volumes'!F27/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J33*'Data|FY27-31 Volumes'!G27/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K33*'Data|FY27-31 Volumes'!H27/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L33*'Data|FY27-31 Volumes'!I27/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M33*'Data|FY27-31 Volumes'!J27/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N33*'Data|FY27-31 Volumes'!K27/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O33*'Data|FY27-31 Volumes'!L27/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P33*'Data|FY27-31 Volumes'!M27/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q33*'Data|FY27-31 Volumes'!N27/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R33*'Data|FY27-31 Volumes'!O27/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S33*'Data|FY27-31 Volumes'!P27/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T33*'Data|FY27-31 Volumes'!Q27/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U33*'Data|FY27-31 Volumes'!R27/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V33*'Data|FY27-31 Volumes'!S27/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W33*'Data|FY27-31 Volumes'!T27/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X33*'Data|FY27-31 Volumes'!U27/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y33*'Data|FY27-31 Volumes'!V27/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z33*'Data|FY27-31 Volumes'!W27/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA33*'Data|FY27-31 Volumes'!X27/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB33*'Data|FY27-31 Volumes'!Y27/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC33*'Data|FY27-31 Volumes'!Z27/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD33*'Data|FY27-31 Volumes'!AA27/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE33*'Data|FY27-31 Volumes'!AB27/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF33*'Data|FY27-31 Volumes'!AC27/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG33*'Data|FY27-31 Volumes'!AD27/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH33*'Data|FY27-31 Volumes'!AE27/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI33*'Data|FY27-31 Volumes'!AF27/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ33*'Data|FY27-31 Volumes'!AG27/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK33*'Data|FY27-31 Volumes'!AH27/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL33*'Data|FY27-31 Volumes'!AI27/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM33*'Data|FY27-31 Volumes'!AJ27/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN33*'Data|FY27-31 Volumes'!AK27/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO33*'Data|FY27-31 Volumes'!AL27/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP33*'Data|FY27-31 Volumes'!AM27/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ33*'Data|FY27-31 Volumes'!AN27/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR33*'Data|FY27-31 Volumes'!AO27/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS33*'Data|FY27-31 Volumes'!AP27/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT33*'Data|FY27-31 Volumes'!AQ27/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU33*'Data|FY27-31 Volumes'!AR27/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV33*'Data|FY27-31 Volumes'!AS27/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW33*'Data|FY27-31 Volumes'!AT27/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX33*'Data|FY27-31 Volumes'!AU27/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY33*'Data|FY27-31 Volumes'!AV27/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ33*'Data|FY27-31 Volumes'!AW27/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA33*'Data|FY27-31 Volumes'!AX27/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB33*'Data|FY27-31 Volumes'!AY27/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC33*'Data|FY27-31 Volumes'!AZ27/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD33*'Data|FY27-31 Volumes'!BA27/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE33*'Data|FY27-31 Volumes'!BB27/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF33*'Data|FY27-31 Volumes'!BC27/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG33*'Data|FY27-31 Volumes'!BD27/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH33*'Data|FY27-31 Volumes'!BE27/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI33*'Data|FY27-31 Volumes'!BF27/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ33*'Data|FY27-31 Volumes'!BG27/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK33*'Data|FY27-31 Volumes'!BH27/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL33*'Data|FY27-31 Volumes'!BI27/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM33*'Data|FY27-31 Volumes'!BJ27/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN33*'Data|FY27-31 Volumes'!BK27/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO33*'Data|FY27-31 Volumes'!BL27/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP33*'Data|FY27-31 Volumes'!BM27/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ33*'Data|FY27-31 Volumes'!BN27/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR33*'Data|FY27-31 Volumes'!BO27/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS33*'Data|FY27-31 Volumes'!BP27/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT33*'Data|FY27-31 Volumes'!BQ27/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU33*'Data|FY27-31 Volumes'!BR27/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV33*'Data|FY27-31 Volumes'!BS27/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW33*'Data|FY27-31 Volumes'!BT27/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX33*'Data|FY27-31 Volumes'!BU27/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY33*'Data|FY27-31 Volumes'!BV27/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ33*'Data|FY27-31 Volumes'!BW27/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA33*'Data|FY27-31 Volumes'!BX27/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB33*'Data|FY27-31 Volumes'!BY27/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC33*'Data|FY27-31 Volumes'!BZ27/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD33*'Data|FY27-31 Volumes'!CA27/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE33*'Data|FY27-31 Volumes'!CB27/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF33*'Data|FY27-31 Volumes'!CC27/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG33*'Data|FY27-31 Volumes'!CD27/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH33*'Data|FY27-31 Volumes'!CE27/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI33*'Data|FY27-31 Volumes'!CF27/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ33*'Data|FY27-31 Volumes'!CG27/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK33*'Data|FY27-31 Volumes'!CH27/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL33*'Data|FY27-31 Volumes'!CI27/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM33*'Data|FY27-31 Volumes'!CJ27/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN33*'Data|FY27-31 Volumes'!CK27/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO33*'Data|FY27-31 Volumes'!CL27/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP33*'Data|FY27-31 Volumes'!CM27/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ33*'Data|FY27-31 Volumes'!CN27/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[null,"RCER11",{"$f":"'Calc|FY27-31 Prices'!F34*'Data|FY27-31 Volumes'!C28/'Calc|FY27-31 Revenue'!C$8","v":107152.45576484805},{"$f":"'Calc|FY27-31 Prices'!G34*'Data|FY27-31 Volumes'!D28/'Calc|FY27-31 Revenue'!D$8","v":230743.72939158729},{"$f":"'Calc|FY27-31 Prices'!H34*'Data|FY27-31 Volumes'!E28/'Calc|FY27-31 Revenue'!E$8","v":372379.12321766722},{"$f":"'Calc|FY27-31 Prices'!I34*'Data|FY27-31 Volumes'!F28/'Calc|FY27-31 Revenue'!F$8","v":534047.38708684372},{"$f":"'Calc|FY27-31 Prices'!J34*'Data|FY27-31 Volumes'!G28/'Calc|FY27-31 Revenue'!G$8","v":710999.85424387606},{"$f":"'Calc|FY27-31 Prices'!K34*'Data|FY27-31 Volumes'!H28/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L34*'Data|FY27-31 Volumes'!I28/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M34*'Data|FY27-31 Volumes'!J28/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N34*'Data|FY27-31 Volumes'!K28/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O34*'Data|FY27-31 Volumes'!L28/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P34*'Data|FY27-31 Volumes'!M28/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q34*'Data|FY27-31 Volumes'!N28/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R34*'Data|FY27-31 Volumes'!O28/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S34*'Data|FY27-31 Volumes'!P28/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T34*'Data|FY27-31 Volumes'!Q28/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U34*'Data|FY27-31 Volumes'!R28/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V34*'Data|FY27-31 Volumes'!S28/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W34*'Data|FY27-31 Volumes'!T28/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X34*'Data|FY27-31 Volumes'!U28/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y34*'Data|FY27-31 Volumes'!V28/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z34*'Data|FY27-31 Volumes'!W28/'Calc|FY27-31 Revenue'!W$8","v":183817.0987453066},{"$f":"'Calc|FY27-31 Prices'!AA34*'Data|FY27-31 Volumes'!X28/'Calc|FY27-31 Revenue'!X$8","v":390140.87348594994},{"$f":"'Calc|FY27-31 Prices'!AB34*'Data|FY27-31 Volumes'!Y28/'Calc|FY27-31 Revenue'!Y$8","v":625450.58850524807},{"$f":"'Calc|FY27-31 Prices'!AC34*'Data|FY27-31 Volumes'!Z28/'Calc|FY27-31 Revenue'!Z$8","v":882690.28238389862},{"$f":"'Calc|FY27-31 Prices'!AD34*'Data|FY27-31 Volumes'!AA28/'Calc|FY27-31 Revenue'!AA$8","v":1169498.6974359555},{"$f":"'Calc|FY27-31 Prices'!AE34*'Data|FY27-31 Volumes'!AB28/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF34*'Data|FY27-31 Volumes'!AC28/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG34*'Data|FY27-31 Volumes'!AD28/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH34*'Data|FY27-31 Volumes'!AE28/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI34*'Data|FY27-31 Volumes'!AF28/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ34*'Data|FY27-31 Volumes'!AG28/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK34*'Data|FY27-31 Volumes'!AH28/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL34*'Data|FY27-31 Volumes'!AI28/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM34*'Data|FY27-31 Volumes'!AJ28/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN34*'Data|FY27-31 Volumes'!AK28/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO34*'Data|FY27-31 Volumes'!AL28/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP34*'Data|FY27-31 Volumes'!AM28/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ34*'Data|FY27-31 Volumes'!AN28/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR34*'Data|FY27-31 Volumes'!AO28/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS34*'Data|FY27-31 Volumes'!AP28/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT34*'Data|FY27-31 Volumes'!AQ28/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU34*'Data|FY27-31 Volumes'!AR28/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV34*'Data|FY27-31 Volumes'!AS28/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW34*'Data|FY27-31 Volumes'!AT28/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX34*'Data|FY27-31 Volumes'!AU28/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY34*'Data|FY27-31 Volumes'!AV28/'Calc|FY27-31 Revenue'!AV$8","v":91973.281010509265},{"$f":"'Calc|FY27-31 Prices'!AZ34*'Data|FY27-31 Volumes'!AW28/'Calc|FY27-31 Revenue'!AW$8","v":202319.58341253898},{"$f":"'Calc|FY27-31 Prices'!BA34*'Data|FY27-31 Volumes'!AX28/'Calc|FY27-31 Revenue'!AX$8","v":334982.91745381476},{"$f":"'Calc|FY27-31 Prices'!BB34*'Data|FY27-31 Volumes'!AY28/'Calc|FY27-31 Revenue'!AY$8","v":491367.8960332541},{"$f":"'Calc|FY27-31 Prices'!BC34*'Data|FY27-31 Volumes'!AZ28/'Calc|FY27-31 Revenue'!AZ$8","v":667403.91659536597},{"$f":"'Calc|FY27-31 Prices'!BD34*'Data|FY27-31 Volumes'!BA28/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE34*'Data|FY27-31 Volumes'!BB28/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF34*'Data|FY27-31 Volumes'!BC28/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG34*'Data|FY27-31 Volumes'!BD28/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH34*'Data|FY27-31 Volumes'!BE28/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI34*'Data|FY27-31 Volumes'!BF28/'Calc|FY27-31 Revenue'!BF$8","v":3687.563715149},{"$f":"'Calc|FY27-31 Prices'!BJ34*'Data|FY27-31 Volumes'!BG28/'Calc|FY27-31 Revenue'!BG$8","v":7969.4101975706089},{"$f":"'Calc|FY27-31 Prices'!BK34*'Data|FY27-31 Volumes'!BH28/'Calc|FY27-31 Revenue'!BH$8","v":12953.666319465921},{"$f":"'Calc|FY27-31 Prices'!BL34*'Data|FY27-31 Volumes'!BI28/'Calc|FY27-31 Revenue'!BI$8","v":18750.052945607986},{"$f":"'Calc|FY27-31 Prices'!BM34*'Data|FY27-31 Volumes'!BJ28/'Calc|FY27-31 Revenue'!BJ$8","v":25347.760761250131},{"$f":"'Calc|FY27-31 Prices'!BN34*'Data|FY27-31 Volumes'!BK28/'Calc|FY27-31 Revenue'!BK$8-('Data|PTRM & Price Changes'!D$83/'Calc|FY27-31 Revenue'!BK$8*'Data|PTRM & Price Changes'!D$84*'Data|FY27-31 Volumes'!C$28)","v":15018.588955137922},{"$f":"'Calc|FY27-31 Prices'!BO34*'Data|FY27-31 Volumes'!BL28/'Calc|FY27-31 Revenue'!BL$8-('Data|PTRM & Price Changes'!E$83/'Calc|FY27-31 Revenue'!BL$8*'Data|PTRM & Price Changes'!E$84*'Data|FY27-31 Volumes'!D$28)","v":32844.475139397888},{"$f":"'Calc|FY27-31 Prices'!BP34*'Data|FY27-31 Volumes'!BM28/'Calc|FY27-31 Revenue'!BM$8-('Data|PTRM & Price Changes'!F$83/'Calc|FY27-31 Revenue'!BM$8*'Data|PTRM & Price Changes'!F$84*'Data|FY27-31 Volumes'!E$28)","v":54123.483469103492},{"$f":"'Calc|FY27-31 Prices'!BQ34*'Data|FY27-31 Volumes'!BN28/'Calc|FY27-31 Revenue'!BN$8-('Data|PTRM & Price Changes'!G$83/'Calc|FY27-31 Revenue'!BN$8*'Data|PTRM & Price Changes'!G$84*'Data|FY27-31 Volumes'!F$28)","v":78470.498128949373},{"$f":"'Calc|FY27-31 Prices'!BR34*'Data|FY27-31 Volumes'!BO28/'Calc|FY27-31 Revenue'!BO$8-('Data|PTRM & Price Changes'!H$83/'Calc|FY27-31 Revenue'!BO$8*'Data|PTRM & Price Changes'!H$84*'Data|FY27-31 Volumes'!G$28)","v":106351.41427059668},{"$f":"'Calc|FY27-31 Prices'!BS34*'Data|FY27-31 Volumes'!BP28/'Calc|FY27-31 Revenue'!BP$8","v":97889.131179634409},{"$f":"'Calc|FY27-31 Prices'!BT34*'Data|FY27-31 Volumes'!BQ28/'Calc|FY27-31 Revenue'!BQ$8","v":213453.76937613747},{"$f":"'Calc|FY27-31 Prices'!BU34*'Data|FY27-31 Volumes'!BR28/'Calc|FY27-31 Revenue'!BR$8","v":349859.18556629127},{"$f":"'Calc|FY27-31 Prices'!BV34*'Data|FY27-31 Volumes'!BS28/'Calc|FY27-31 Revenue'!BS$8","v":505645.24550371023},{"$f":"'Calc|FY27-31 Prices'!BW34*'Data|FY27-31 Volumes'!BT28/'Calc|FY27-31 Revenue'!BT$8","v":683877.24579390045},{"$f":"'Calc|FY27-31 Prices'!BX34*'Data|FY27-31 Volumes'!BU28/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY34*'Data|FY27-31 Volumes'!BV28/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ34*'Data|FY27-31 Volumes'!BW28/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA34*'Data|FY27-31 Volumes'!BX28/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB34*'Data|FY27-31 Volumes'!BY28/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC34*'Data|FY27-31 Volumes'!BZ28/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD34*'Data|FY27-31 Volumes'!CA28/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE34*'Data|FY27-31 Volumes'!CB28/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF34*'Data|FY27-31 Volumes'!CC28/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG34*'Data|FY27-31 Volumes'!CD28/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH34*'Data|FY27-31 Volumes'!CE28/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI34*'Data|FY27-31 Volumes'!CF28/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ34*'Data|FY27-31 Volumes'!CG28/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK34*'Data|FY27-31 Volumes'!CH28/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL34*'Data|FY27-31 Volumes'!CI28/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM34*'Data|FY27-31 Volumes'!CJ28/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN34*'Data|FY27-31 Volumes'!CK28/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO34*'Data|FY27-31 Volumes'!CL28/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP34*'Data|FY27-31 Volumes'!CM28/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ34*'Data|FY27-31 Volumes'!CN28/'Calc|FY27-31 Revenue'!CN$8","v":0},499538.11937058525,1077471.8410031821,1749748.9645315907,2510971.3620822639,3363478.8891009446]
[null,{"$f":"'Admin|Lists'!$B$23","v":"NEE12"},{"$f":"'Calc|FY27-31 Prices'!F35*'Data|FY27-31 Volumes'!C29/'Calc|FY27-31 Revenue'!C$8","v":3060449.5234735943},{"$f":"'Calc|FY27-31 Prices'!G35*'Data|FY27-31 Volumes'!D29/'Calc|FY27-31 Revenue'!D$8","v":3130547.1034564795},{"$f":"'Calc|FY27-31 Prices'!H35*'Data|FY27-31 Volumes'!E29/'Calc|FY27-31 Revenue'!E$8","v":3200166.2645445913},{"$f":"'Calc|FY27-31 Prices'!I35*'Data|FY27-31 Volumes'!F29/'Calc|FY27-31 Revenue'!F$8","v":3270910.4636623049},{"$f":"'Calc|FY27-31 Prices'!J35*'Data|FY27-31 Volumes'!G29/'Calc|FY27-31 Revenue'!G$8","v":3310305.2900287188},{"$f":"'Calc|FY27-31 Prices'!K35*'Data|FY27-31 Volumes'!H29/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L35*'Data|FY27-31 Volumes'!I29/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M35*'Data|FY27-31 Volumes'!J29/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N35*'Data|FY27-31 Volumes'!K29/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O35*'Data|FY27-31 Volumes'!L29/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P35*'Data|FY27-31 Volumes'!M29/'Calc|FY27-31 Revenue'!M$8","v":7982457.8331956519},{"$f":"'Calc|FY27-31 Prices'!Q35*'Data|FY27-31 Volumes'!N29/'Calc|FY27-31 Revenue'!N$8","v":8065403.3893024297},{"$f":"'Calc|FY27-31 Prices'!R35*'Data|FY27-31 Volumes'!O29/'Calc|FY27-31 Revenue'!O$8","v":8145977.466824946},{"$f":"'Calc|FY27-31 Prices'!S35*'Data|FY27-31 Volumes'!P29/'Calc|FY27-31 Revenue'!P$8","v":8268187.3586908989},{"$f":"'Calc|FY27-31 Prices'!T35*'Data|FY27-31 Volumes'!Q29/'Calc|FY27-31 Revenue'!Q$8","v":8590966.1818830613},{"$f":"'Calc|FY27-31 Prices'!U35*'Data|FY27-31 Volumes'!R29/'Calc|FY27-31 Revenue'!R$8","v":11332736.108250016},{"$f":"'Calc|FY27-31 Prices'!V35*'Data|FY27-31 Volumes'!S29/'Calc|FY27-31 Revenue'!S$8","v":11477753.8619821},{"$f":"'Calc|FY27-31 Prices'!W35*'Data|FY27-31 Volumes'!T29/'Calc|FY27-31 Revenue'!T$8","v":11602315.797576675},{"$f":"'Calc|FY27-31 Prices'!X35*'Data|FY27-31 Volumes'!U29/'Calc|FY27-31 Revenue'!U$8","v":11749285.047020935},{"$f":"'Calc|FY27-31 Prices'!Y35*'Data|FY27-31 Volumes'!V29/'Calc|FY27-31 Revenue'!V$8","v":12166859.922832768},{"$f":"'Calc|FY27-31 Prices'!Z35*'Data|FY27-31 Volumes'!W29/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA35*'Data|FY27-31 Volumes'!X29/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB35*'Data|FY27-31 Volumes'!Y29/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC35*'Data|FY27-31 Volumes'!Z29/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD35*'Data|FY27-31 Volumes'!AA29/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE35*'Data|FY27-31 Volumes'!AB29/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF35*'Data|FY27-31 Volumes'!AC29/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG35*'Data|FY27-31 Volumes'!AD29/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH35*'Data|FY27-31 Volumes'!AE29/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI35*'Data|FY27-31 Volumes'!AF29/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ35*'Data|FY27-31 Volumes'!AG29/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK35*'Data|FY27-31 Volumes'!AH29/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL35*'Data|FY27-31 Volumes'!AI29/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM35*'Data|FY27-31 Volumes'!AJ29/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN35*'Data|FY27-31 Volumes'!AK29/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO35*'Data|FY27-31 Volumes'!AL29/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP35*'Data|FY27-31 Volumes'!AM29/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ35*'Data|FY27-31 Volumes'!AN29/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR35*'Data|FY27-31 Volumes'!AO29/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS35*'Data|FY27-31 Volumes'!AP29/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT35*'Data|FY27-31 Volumes'!AQ29/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU35*'Data|FY27-31 Volumes'!AR29/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV35*'Data|FY27-31 Volumes'!AS29/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW35*'Data|FY27-31 Volumes'!AT29/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX35*'Data|FY27-31 Volumes'!AU29/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY35*'Data|FY27-31 Volumes'!AV29/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ35*'Data|FY27-31 Volumes'!AW29/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA35*'Data|FY27-31 Volumes'!AX29/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB35*'Data|FY27-31 Volumes'!AY29/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC35*'Data|FY27-31 Volumes'!AZ29/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD35*'Data|FY27-31 Volumes'!BA29/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE35*'Data|FY27-31 Volumes'!BB29/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF35*'Data|FY27-31 Volumes'!BC29/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG35*'Data|FY27-31 Volumes'!BD29/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH35*'Data|FY27-31 Volumes'!BE29/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI35*'Data|FY27-31 Volumes'!BF29/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ35*'Data|FY27-31 Volumes'!BG29/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK35*'Data|FY27-31 Volumes'!BH29/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL35*'Data|FY27-31 Volumes'!BI29/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM35*'Data|FY27-31 Volumes'!BJ29/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN35*'Data|FY27-31 Volumes'!BK29/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO35*'Data|FY27-31 Volumes'!BL29/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP35*'Data|FY27-31 Volumes'!BM29/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ35*'Data|FY27-31 Volumes'!BN29/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR35*'Data|FY27-31 Volumes'!BO29/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS35*'Data|FY27-31 Volumes'!BP29/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT35*'Data|FY27-31 Volumes'!BQ29/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU35*'Data|FY27-31 Volumes'!BR29/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV35*'Data|FY27-31 Volumes'!BS29/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW35*'Data|FY27-31 Volumes'!BT29/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX35*'Data|FY27-31 Volumes'!BU29/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY35*'Data|FY27-31 Volumes'!BV29/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ35*'Data|FY27-31 Volumes'!BW29/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA35*'Data|FY27-31 Volumes'!BX29/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB35*'Data|FY27-31 Volumes'!BY29/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC35*'Data|FY27-31 Volumes'!BZ29/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD35*'Data|FY27-31 Volumes'!CA29/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE35*'Data|FY27-31 Volumes'!CB29/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF35*'Data|FY27-31 Volumes'!CC29/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG35*'Data|FY27-31 Volumes'!CD29/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH35*'Data|FY27-31 Volumes'!CE29/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI35*'Data|FY27-31 Volumes'!CF29/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ35*'Data|FY27-31 Volumes'!CG29/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK35*'Data|FY27-31 Volumes'!CH29/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL35*'Data|FY27-31 Volumes'!CI29/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM35*'Data|FY27-31 Volumes'!CJ29/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN35*'Data|FY27-31 Volumes'!CK29/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO35*'Data|FY27-31 Volumes'!CL29/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP35*'Data|FY27-31 Volumes'!CM29/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ35*'Data|FY27-31 Volumes'!CN29/'Calc|FY27-31 Revenue'!CN$8","v":0},22375643.464919262,22673704.354741007,22948459.528946213,23288382.869374137,24068131.394744549]
[null,"NEE12S",{"$f":"'Calc|FY27-31 Prices'!F36*'Data|FY27-31 Volumes'!C30/'Calc|FY27-31 Revenue'!C$8","v":1655.3545143437841},{"$f":"'Calc|FY27-31 Prices'!G36*'Data|FY27-31 Volumes'!D30/'Calc|FY27-31 Revenue'!D$8","v":1899.6038249129124},{"$f":"'Calc|FY27-31 Prices'!H36*'Data|FY27-31 Volumes'!E30/'Calc|FY27-31 Revenue'!E$8","v":2334.3056168198968},{"$f":"'Calc|FY27-31 Prices'!I36*'Data|FY27-31 Volumes'!F30/'Calc|FY27-31 Revenue'!F$8","v":2638.6822068911783},{"$f":"'Calc|FY27-31 Prices'!J36*'Data|FY27-31 Volumes'!G30/'Calc|FY27-31 Revenue'!G$8","v":2945.6028385773593},{"$f":"'Calc|FY27-31 Prices'!K36*'Data|FY27-31 Volumes'!H30/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L36*'Data|FY27-31 Volumes'!I30/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M36*'Data|FY27-31 Volumes'!J30/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N36*'Data|FY27-31 Volumes'!K30/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O36*'Data|FY27-31 Volumes'!L30/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P36*'Data|FY27-31 Volumes'!M30/'Calc|FY27-31 Revenue'!M$8","v":4325.0577007818802},{"$f":"'Calc|FY27-31 Prices'!Q36*'Data|FY27-31 Volumes'!N30/'Calc|FY27-31 Revenue'!N$8","v":4964.6229270510285},{"$f":"'Calc|FY27-31 Prices'!R36*'Data|FY27-31 Volumes'!O30/'Calc|FY27-31 Revenue'!O$8","v":5612.3634516278971},{"$f":"'Calc|FY27-31 Prices'!S36*'Data|FY27-31 Volumes'!P30/'Calc|FY27-31 Revenue'!P$8","v":6301.795469649569},{"$f":"'Calc|FY27-31 Prices'!T36*'Data|FY27-31 Volumes'!Q30/'Calc|FY27-31 Revenue'!Q$8","v":7057.2517339630522},{"$f":"'Calc|FY27-31 Prices'!U36*'Data|FY27-31 Volumes'!R30/'Calc|FY27-31 Revenue'!R$8","v":1304.9069740958519},{"$f":"'Calc|FY27-31 Prices'!V36*'Data|FY27-31 Volumes'!S30/'Calc|FY27-31 Revenue'!S$8","v":1439.1798982888834},{"$f":"'Calc|FY27-31 Prices'!W36*'Data|FY27-31 Volumes'!T30/'Calc|FY27-31 Revenue'!T$8","v":1526.285130896794},{"$f":"'Calc|FY27-31 Prices'!X36*'Data|FY27-31 Volumes'!U30/'Calc|FY27-31 Revenue'!U$8","v":1699.6420865465675},{"$f":"'Calc|FY27-31 Prices'!Y36*'Data|FY27-31 Volumes'!V30/'Calc|FY27-31 Revenue'!V$8","v":2098.8408705727397},{"$f":"'Calc|FY27-31 Prices'!Z36*'Data|FY27-31 Volumes'!W30/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA36*'Data|FY27-31 Volumes'!X30/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB36*'Data|FY27-31 Volumes'!Y30/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC36*'Data|FY27-31 Volumes'!Z30/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD36*'Data|FY27-31 Volumes'!AA30/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE36*'Data|FY27-31 Volumes'!AB30/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF36*'Data|FY27-31 Volumes'!AC30/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG36*'Data|FY27-31 Volumes'!AD30/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH36*'Data|FY27-31 Volumes'!AE30/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI36*'Data|FY27-31 Volumes'!AF30/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ36*'Data|FY27-31 Volumes'!AG30/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK36*'Data|FY27-31 Volumes'!AH30/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL36*'Data|FY27-31 Volumes'!AI30/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM36*'Data|FY27-31 Volumes'!AJ30/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN36*'Data|FY27-31 Volumes'!AK30/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO36*'Data|FY27-31 Volumes'!AL30/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP36*'Data|FY27-31 Volumes'!AM30/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ36*'Data|FY27-31 Volumes'!AN30/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR36*'Data|FY27-31 Volumes'!AO30/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS36*'Data|FY27-31 Volumes'!AP30/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT36*'Data|FY27-31 Volumes'!AQ30/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU36*'Data|FY27-31 Volumes'!AR30/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV36*'Data|FY27-31 Volumes'!AS30/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW36*'Data|FY27-31 Volumes'!AT30/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX36*'Data|FY27-31 Volumes'!AU30/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY36*'Data|FY27-31 Volumes'!AV30/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ36*'Data|FY27-31 Volumes'!AW30/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA36*'Data|FY27-31 Volumes'!AX30/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB36*'Data|FY27-31 Volumes'!AY30/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC36*'Data|FY27-31 Volumes'!AZ30/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD36*'Data|FY27-31 Volumes'!BA30/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE36*'Data|FY27-31 Volumes'!BB30/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF36*'Data|FY27-31 Volumes'!BC30/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG36*'Data|FY27-31 Volumes'!BD30/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH36*'Data|FY27-31 Volumes'!BE30/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI36*'Data|FY27-31 Volumes'!BF30/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ36*'Data|FY27-31 Volumes'!BG30/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK36*'Data|FY27-31 Volumes'!BH30/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL36*'Data|FY27-31 Volumes'!BI30/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM36*'Data|FY27-31 Volumes'!BJ30/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN36*'Data|FY27-31 Volumes'!BK30/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO36*'Data|FY27-31 Volumes'!BL30/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP36*'Data|FY27-31 Volumes'!BM30/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ36*'Data|FY27-31 Volumes'!BN30/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR36*'Data|FY27-31 Volumes'!BO30/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS36*'Data|FY27-31 Volumes'!BP30/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT36*'Data|FY27-31 Volumes'!BQ30/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU36*'Data|FY27-31 Volumes'!BR30/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV36*'Data|FY27-31 Volumes'!BS30/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW36*'Data|FY27-31 Volumes'!BT30/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX36*'Data|FY27-31 Volumes'!BU30/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY36*'Data|FY27-31 Volumes'!BV30/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ36*'Data|FY27-31 Volumes'!BW30/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA36*'Data|FY27-31 Volumes'!BX30/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB36*'Data|FY27-31 Volumes'!BY30/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC36*'Data|FY27-31 Volumes'!BZ30/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD36*'Data|FY27-31 Volumes'!CA30/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE36*'Data|FY27-31 Volumes'!CB30/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF36*'Data|FY27-31 Volumes'!CC30/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG36*'Data|FY27-31 Volumes'!CD30/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH36*'Data|FY27-31 Volumes'!CE30/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI36*'Data|FY27-31 Volumes'!CF30/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ36*'Data|FY27-31 Volumes'!CG30/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK36*'Data|FY27-31 Volumes'!CH30/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL36*'Data|FY27-31 Volumes'!CI30/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM36*'Data|FY27-31 Volumes'!CJ30/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN36*'Data|FY27-31 Volumes'!CK30/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO36*'Data|FY27-31 Volumes'!CL30/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP36*'Data|FY27-31 Volumes'!CM30/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ36*'Data|FY27-31 Volumes'!CN30/'Calc|FY27-31 Revenue'!CN$8","v":0},7285.3191892215164,8303.406650252824,9472.9541993445891,10640.119763087316,12101.695443113151]
[null,{"$f":"'Admin|Lists'!$B$25","v":"NEE16"},{"$f":"'Calc|FY27-31 Prices'!F37*'Data|FY27-31 Volumes'!C31/'Calc|FY27-31 Revenue'!C$8","v":27087.619325625557},{"$f":"'Calc|FY27-31 Prices'!G37*'Data|FY27-31 Volumes'!D31/'Calc|FY27-31 Revenue'!D$8","v":27069.354505009},{"$f":"'Calc|FY27-31 Prices'!H37*'Data|FY27-31 Volumes'!E31/'Calc|FY27-31 Revenue'!E$8","v":27011.250708915948},{"$f":"'Calc|FY27-31 Prices'!I37*'Data|FY27-31 Volumes'!F31/'Calc|FY27-31 Revenue'!F$8","v":26914.558510290022},{"$f":"'Calc|FY27-31 Prices'!J37*'Data|FY27-31 Volumes'!G31/'Calc|FY27-31 Revenue'!G$8","v":26326.325369785151},{"$f":"'Calc|FY27-31 Prices'!K37*'Data|FY27-31 Volumes'!H31/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L37*'Data|FY27-31 Volumes'!I31/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M37*'Data|FY27-31 Volumes'!J31/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N37*'Data|FY27-31 Volumes'!K31/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O37*'Data|FY27-31 Volumes'!L31/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P37*'Data|FY27-31 Volumes'!M31/'Calc|FY27-31 Revenue'!M$8","v":74050.225116781949},{"$f":"'Calc|FY27-31 Prices'!Q37*'Data|FY27-31 Volumes'!N31/'Calc|FY27-31 Revenue'!N$8","v":72082.241497098585},{"$f":"'Calc|FY27-31 Prices'!R37*'Data|FY27-31 Volumes'!O31/'Calc|FY27-31 Revenue'!O$8","v":70061.57139037404},{"$f":"'Calc|FY27-31 Prices'!S37*'Data|FY27-31 Volumes'!P31/'Calc|FY27-31 Revenue'!P$8","v":67627.919547878817},{"$f":"'Calc|FY27-31 Prices'!T37*'Data|FY27-31 Volumes'!Q31/'Calc|FY27-31 Revenue'!Q$8","v":64559.833781605928},{"$f":"'Calc|FY27-31 Prices'!U37*'Data|FY27-31 Volumes'!R31/'Calc|FY27-31 Revenue'!R$8","v":109273.51044198943},{"$f":"'Calc|FY27-31 Prices'!V37*'Data|FY27-31 Volumes'!S31/'Calc|FY27-31 Revenue'!S$8","v":106655.87903787436},{"$f":"'Calc|FY27-31 Prices'!W37*'Data|FY27-31 Volumes'!T31/'Calc|FY27-31 Revenue'!T$8","v":105119.67437913151},{"$f":"'Calc|FY27-31 Prices'!X37*'Data|FY27-31 Volumes'!U31/'Calc|FY27-31 Revenue'!U$8","v":101680.44063753661},{"$f":"'Calc|FY27-31 Prices'!Y37*'Data|FY27-31 Volumes'!V31/'Calc|FY27-31 Revenue'!V$8","v":96160.476457469442},{"$f":"'Calc|FY27-31 Prices'!Z37*'Data|FY27-31 Volumes'!W31/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA37*'Data|FY27-31 Volumes'!X31/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB37*'Data|FY27-31 Volumes'!Y31/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC37*'Data|FY27-31 Volumes'!Z31/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD37*'Data|FY27-31 Volumes'!AA31/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE37*'Data|FY27-31 Volumes'!AB31/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF37*'Data|FY27-31 Volumes'!AC31/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG37*'Data|FY27-31 Volumes'!AD31/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH37*'Data|FY27-31 Volumes'!AE31/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI37*'Data|FY27-31 Volumes'!AF31/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ37*'Data|FY27-31 Volumes'!AG31/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK37*'Data|FY27-31 Volumes'!AH31/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL37*'Data|FY27-31 Volumes'!AI31/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM37*'Data|FY27-31 Volumes'!AJ31/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN37*'Data|FY27-31 Volumes'!AK31/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO37*'Data|FY27-31 Volumes'!AL31/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP37*'Data|FY27-31 Volumes'!AM31/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ37*'Data|FY27-31 Volumes'!AN31/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR37*'Data|FY27-31 Volumes'!AO31/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS37*'Data|FY27-31 Volumes'!AP31/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT37*'Data|FY27-31 Volumes'!AQ31/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU37*'Data|FY27-31 Volumes'!AR31/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV37*'Data|FY27-31 Volumes'!AS31/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW37*'Data|FY27-31 Volumes'!AT31/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX37*'Data|FY27-31 Volumes'!AU31/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY37*'Data|FY27-31 Volumes'!AV31/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ37*'Data|FY27-31 Volumes'!AW31/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA37*'Data|FY27-31 Volumes'!AX31/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB37*'Data|FY27-31 Volumes'!AY31/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC37*'Data|FY27-31 Volumes'!AZ31/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD37*'Data|FY27-31 Volumes'!BA31/'Calc|FY27-31 Revenue'!BA$8","v":4845.1958965154572},{"$f":"'Calc|FY27-31 Prices'!BE37*'Data|FY27-31 Volumes'!BB31/'Calc|FY27-31 Revenue'!BB$8","v":4747.9976979853891},{"$f":"'Calc|FY27-31 Prices'!BF37*'Data|FY27-31 Volumes'!BC31/'Calc|FY27-31 Revenue'!BC$8","v":4679.9293192415507},{"$f":"'Calc|FY27-31 Prices'!BG37*'Data|FY27-31 Volumes'!BD31/'Calc|FY27-31 Revenue'!BD$8","v":4507.855384368213},{"$f":"'Calc|FY27-31 Prices'!BH37*'Data|FY27-31 Volumes'!BE31/'Calc|FY27-31 Revenue'!BE$8","v":4225.5529252641909},{"$f":"'Calc|FY27-31 Prices'!BI37*'Data|FY27-31 Volumes'!BF31/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ37*'Data|FY27-31 Volumes'!BG31/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK37*'Data|FY27-31 Volumes'!BH31/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL37*'Data|FY27-31 Volumes'!BI31/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM37*'Data|FY27-31 Volumes'!BJ31/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN37*'Data|FY27-31 Volumes'!BK31/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO37*'Data|FY27-31 Volumes'!BL31/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP37*'Data|FY27-31 Volumes'!BM31/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ37*'Data|FY27-31 Volumes'!BN31/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR37*'Data|FY27-31 Volumes'!BO31/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS37*'Data|FY27-31 Volumes'!BP31/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT37*'Data|FY27-31 Volumes'!BQ31/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU37*'Data|FY27-31 Volumes'!BR31/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV37*'Data|FY27-31 Volumes'!BS31/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW37*'Data|FY27-31 Volumes'!BT31/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX37*'Data|FY27-31 Volumes'!BU31/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY37*'Data|FY27-31 Volumes'!BV31/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ37*'Data|FY27-31 Volumes'!BW31/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA37*'Data|FY27-31 Volumes'!BX31/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB37*'Data|FY27-31 Volumes'!BY31/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC37*'Data|FY27-31 Volumes'!BZ31/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD37*'Data|FY27-31 Volumes'!CA31/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE37*'Data|FY27-31 Volumes'!CB31/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF37*'Data|FY27-31 Volumes'!CC31/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG37*'Data|FY27-31 Volumes'!CD31/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH37*'Data|FY27-31 Volumes'!CE31/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI37*'Data|FY27-31 Volumes'!CF31/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ37*'Data|FY27-31 Volumes'!CG31/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK37*'Data|FY27-31 Volumes'!CH31/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL37*'Data|FY27-31 Volumes'!CI31/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM37*'Data|FY27-31 Volumes'!CJ31/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN37*'Data|FY27-31 Volumes'!CK31/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO37*'Data|FY27-31 Volumes'!CL31/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP37*'Data|FY27-31 Volumes'!CM31/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ37*'Data|FY27-31 Volumes'!CN31/'Calc|FY27-31 Revenue'!CN$8","v":0},215256.5507809124,210555.47273796733,206872.42579766305,200730.77408007366,191272.18853412473]
[null,{"$f":"'Admin|Lists'!$B$26","v":"NEE17"},{"$f":"'Calc|FY27-31 Prices'!F38*'Data|FY27-31 Volumes'!C32/'Calc|FY27-31 Revenue'!C$8","v":2106.8148364375434},{"$f":"'Calc|FY27-31 Prices'!G38*'Data|FY27-31 Volumes'!D32/'Calc|FY27-31 Revenue'!D$8","v":1899.6038249129124},{"$f":"'Calc|FY27-31 Prices'!H38*'Data|FY27-31 Volumes'!E32/'Calc|FY27-31 Revenue'!E$8","v":1667.361154871355},{"$f":"'Calc|FY27-31 Prices'!I38*'Data|FY27-31 Volumes'!F32/'Calc|FY27-31 Revenue'!F$8","v":1583.209324134707},{"$f":"'Calc|FY27-31 Prices'!J38*'Data|FY27-31 Volumes'!G32/'Calc|FY27-31 Revenue'!G$8","v":1288.7012418775946},{"$f":"'Calc|FY27-31 Prices'!K38*'Data|FY27-31 Volumes'!H32/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L38*'Data|FY27-31 Volumes'!I32/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M38*'Data|FY27-31 Volumes'!J32/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N38*'Data|FY27-31 Volumes'!K32/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O38*'Data|FY27-31 Volumes'!L32/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P38*'Data|FY27-31 Volumes'!M32/'Calc|FY27-31 Revenue'!M$8","v":7649.4488958327693},{"$f":"'Calc|FY27-31 Prices'!Q38*'Data|FY27-31 Volumes'!N32/'Calc|FY27-31 Revenue'!N$8","v":6837.0574867263831},{"$f":"'Calc|FY27-31 Prices'!R38*'Data|FY27-31 Volumes'!O32/'Calc|FY27-31 Revenue'!O$8","v":5975.6800272211767},{"$f":"'Calc|FY27-31 Prices'!S38*'Data|FY27-31 Volumes'!P32/'Calc|FY27-31 Revenue'!P$8","v":5039.8780031028073},{"$f":"'Calc|FY27-31 Prices'!T38*'Data|FY27-31 Volumes'!Q32/'Calc|FY27-31 Revenue'!Q$8","v":3950.726202431566},{"$f":"'Calc|FY27-31 Prices'!U38*'Data|FY27-31 Volumes'!R32/'Calc|FY27-31 Revenue'!R$8","v":24714.674566672045},{"$f":"'Calc|FY27-31 Prices'!V38*'Data|FY27-31 Volumes'!S32/'Calc|FY27-31 Revenue'!S$8","v":21657.255492490433},{"$f":"'Calc|FY27-31 Prices'!W38*'Data|FY27-31 Volumes'!T32/'Calc|FY27-31 Revenue'!T$8","v":19198.636419338283},{"$f":"'Calc|FY27-31 Prices'!X38*'Data|FY27-31 Volumes'!U32/'Calc|FY27-31 Revenue'!U$8","v":16404.978578094346},{"$f":"'Calc|FY27-31 Prices'!Y38*'Data|FY27-31 Volumes'!V32/'Calc|FY27-31 Revenue'!V$8","v":12960.152799458157},{"$f":"'Calc|FY27-31 Prices'!Z38*'Data|FY27-31 Volumes'!W32/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA38*'Data|FY27-31 Volumes'!X32/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB38*'Data|FY27-31 Volumes'!Y32/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC38*'Data|FY27-31 Volumes'!Z32/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD38*'Data|FY27-31 Volumes'!AA32/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE38*'Data|FY27-31 Volumes'!AB32/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF38*'Data|FY27-31 Volumes'!AC32/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG38*'Data|FY27-31 Volumes'!AD32/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH38*'Data|FY27-31 Volumes'!AE32/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI38*'Data|FY27-31 Volumes'!AF32/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ38*'Data|FY27-31 Volumes'!AG32/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK38*'Data|FY27-31 Volumes'!AH32/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL38*'Data|FY27-31 Volumes'!AI32/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM38*'Data|FY27-31 Volumes'!AJ32/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN38*'Data|FY27-31 Volumes'!AK32/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO38*'Data|FY27-31 Volumes'!AL32/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP38*'Data|FY27-31 Volumes'!AM32/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ38*'Data|FY27-31 Volumes'!AN32/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR38*'Data|FY27-31 Volumes'!AO32/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS38*'Data|FY27-31 Volumes'!AP32/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT38*'Data|FY27-31 Volumes'!AQ32/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU38*'Data|FY27-31 Volumes'!AR32/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV38*'Data|FY27-31 Volumes'!AS32/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW38*'Data|FY27-31 Volumes'!AT32/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX38*'Data|FY27-31 Volumes'!AU32/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY38*'Data|FY27-31 Volumes'!AV32/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ38*'Data|FY27-31 Volumes'!AW32/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA38*'Data|FY27-31 Volumes'!AX32/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB38*'Data|FY27-31 Volumes'!AY32/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC38*'Data|FY27-31 Volumes'!AZ32/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD38*'Data|FY27-31 Volumes'!BA32/'Calc|FY27-31 Revenue'!BA$8","v":3432.3114556782057},{"$f":"'Calc|FY27-31 Prices'!BE38*'Data|FY27-31 Volumes'!BB32/'Calc|FY27-31 Revenue'!BB$8","v":3042.7184144645471},{"$f":"'Calc|FY27-31 Prices'!BF38*'Data|FY27-31 Volumes'!BC32/'Calc|FY27-31 Revenue'!BC$8","v":2754.513808941525},{"$f":"'Calc|FY27-31 Prices'!BG38*'Data|FY27-31 Volumes'!BD32/'Calc|FY27-31 Revenue'!BD$8","v":2318.2936166680647},{"$f":"'Calc|FY27-31 Prices'!BH38*'Data|FY27-31 Volumes'!BE32/'Calc|FY27-31 Revenue'!BE$8","v":1833.6240285064789},{"$f":"'Calc|FY27-31 Prices'!BI38*'Data|FY27-31 Volumes'!BF32/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ38*'Data|FY27-31 Volumes'!BG32/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK38*'Data|FY27-31 Volumes'!BH32/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL38*'Data|FY27-31 Volumes'!BI32/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM38*'Data|FY27-31 Volumes'!BJ32/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN38*'Data|FY27-31 Volumes'!BK32/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO38*'Data|FY27-31 Volumes'!BL32/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP38*'Data|FY27-31 Volumes'!BM32/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ38*'Data|FY27-31 Volumes'!BN32/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR38*'Data|FY27-31 Volumes'!BO32/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS38*'Data|FY27-31 Volumes'!BP32/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT38*'Data|FY27-31 Volumes'!BQ32/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU38*'Data|FY27-31 Volumes'!BR32/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV38*'Data|FY27-31 Volumes'!BS32/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW38*'Data|FY27-31 Volumes'!BT32/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX38*'Data|FY27-31 Volumes'!BU32/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY38*'Data|FY27-31 Volumes'!BV32/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ38*'Data|FY27-31 Volumes'!BW32/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA38*'Data|FY27-31 Volumes'!BX32/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB38*'Data|FY27-31 Volumes'!BY32/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC38*'Data|FY27-31 Volumes'!BZ32/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD38*'Data|FY27-31 Volumes'!CA32/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE38*'Data|FY27-31 Volumes'!CB32/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF38*'Data|FY27-31 Volumes'!CC32/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG38*'Data|FY27-31 Volumes'!CD32/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH38*'Data|FY27-31 Volumes'!CE32/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI38*'Data|FY27-31 Volumes'!CF32/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ38*'Data|FY27-31 Volumes'!CG32/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK38*'Data|FY27-31 Volumes'!CH32/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL38*'Data|FY27-31 Volumes'!CI32/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM38*'Data|FY27-31 Volumes'!CJ32/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN38*'Data|FY27-31 Volumes'!CK32/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO38*'Data|FY27-31 Volumes'!CL32/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP38*'Data|FY27-31 Volumes'!CM32/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ38*'Data|FY27-31 Volumes'!CN32/'Calc|FY27-31 Revenue'!CN$8","v":0},37903.24975462057,33436.635218594274,29596.191410372339,25346.359521999926,20033.204272273797]
[null,{"$f":"'Admin|Lists'!$B$27","v":"NEE18"},{"$f":"'Calc|FY27-31 Prices'!F39*'Data|FY27-31 Volumes'!C33/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G39*'Data|FY27-31 Volumes'!D33/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H39*'Data|FY27-31 Volumes'!E33/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I39*'Data|FY27-31 Volumes'!F33/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J39*'Data|FY27-31 Volumes'!G33/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K39*'Data|FY27-31 Volumes'!H33/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L39*'Data|FY27-31 Volumes'!I33/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M39*'Data|FY27-31 Volumes'!J33/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N39*'Data|FY27-31 Volumes'!K33/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O39*'Data|FY27-31 Volumes'!L33/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P39*'Data|FY27-31 Volumes'!M33/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q39*'Data|FY27-31 Volumes'!N33/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R39*'Data|FY27-31 Volumes'!O33/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S39*'Data|FY27-31 Volumes'!P33/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T39*'Data|FY27-31 Volumes'!Q33/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U39*'Data|FY27-31 Volumes'!R33/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V39*'Data|FY27-31 Volumes'!S33/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W39*'Data|FY27-31 Volumes'!T33/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X39*'Data|FY27-31 Volumes'!U33/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y39*'Data|FY27-31 Volumes'!V33/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z39*'Data|FY27-31 Volumes'!W33/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA39*'Data|FY27-31 Volumes'!X33/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB39*'Data|FY27-31 Volumes'!Y33/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC39*'Data|FY27-31 Volumes'!Z33/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD39*'Data|FY27-31 Volumes'!AA33/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE39*'Data|FY27-31 Volumes'!AB33/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF39*'Data|FY27-31 Volumes'!AC33/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG39*'Data|FY27-31 Volumes'!AD33/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH39*'Data|FY27-31 Volumes'!AE33/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI39*'Data|FY27-31 Volumes'!AF33/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ39*'Data|FY27-31 Volumes'!AG33/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK39*'Data|FY27-31 Volumes'!AH33/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL39*'Data|FY27-31 Volumes'!AI33/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM39*'Data|FY27-31 Volumes'!AJ33/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN39*'Data|FY27-31 Volumes'!AK33/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO39*'Data|FY27-31 Volumes'!AL33/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP39*'Data|FY27-31 Volumes'!AM33/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ39*'Data|FY27-31 Volumes'!AN33/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR39*'Data|FY27-31 Volumes'!AO33/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS39*'Data|FY27-31 Volumes'!AP33/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT39*'Data|FY27-31 Volumes'!AQ33/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU39*'Data|FY27-31 Volumes'!AR33/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV39*'Data|FY27-31 Volumes'!AS33/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW39*'Data|FY27-31 Volumes'!AT33/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX39*'Data|FY27-31 Volumes'!AU33/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY39*'Data|FY27-31 Volumes'!AV33/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ39*'Data|FY27-31 Volumes'!AW33/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA39*'Data|FY27-31 Volumes'!AX33/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB39*'Data|FY27-31 Volumes'!AY33/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC39*'Data|FY27-31 Volumes'!AZ33/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD39*'Data|FY27-31 Volumes'!BA33/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE39*'Data|FY27-31 Volumes'!BB33/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF39*'Data|FY27-31 Volumes'!BC33/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG39*'Data|FY27-31 Volumes'!BD33/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH39*'Data|FY27-31 Volumes'!BE33/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI39*'Data|FY27-31 Volumes'!BF33/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ39*'Data|FY27-31 Volumes'!BG33/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK39*'Data|FY27-31 Volumes'!BH33/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL39*'Data|FY27-31 Volumes'!BI33/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM39*'Data|FY27-31 Volumes'!BJ33/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN39*'Data|FY27-31 Volumes'!BK33/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO39*'Data|FY27-31 Volumes'!BL33/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP39*'Data|FY27-31 Volumes'!BM33/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ39*'Data|FY27-31 Volumes'!BN33/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR39*'Data|FY27-31 Volumes'!BO33/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS39*'Data|FY27-31 Volumes'!BP33/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT39*'Data|FY27-31 Volumes'!BQ33/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU39*'Data|FY27-31 Volumes'!BR33/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV39*'Data|FY27-31 Volumes'!BS33/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW39*'Data|FY27-31 Volumes'!BT33/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX39*'Data|FY27-31 Volumes'!BU33/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY39*'Data|FY27-31 Volumes'!BV33/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ39*'Data|FY27-31 Volumes'!BW33/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA39*'Data|FY27-31 Volumes'!BX33/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB39*'Data|FY27-31 Volumes'!BY33/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC39*'Data|FY27-31 Volumes'!BZ33/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD39*'Data|FY27-31 Volumes'!CA33/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE39*'Data|FY27-31 Volumes'!CB33/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF39*'Data|FY27-31 Volumes'!CC33/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG39*'Data|FY27-31 Volumes'!CD33/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH39*'Data|FY27-31 Volumes'!CE33/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI39*'Data|FY27-31 Volumes'!CF33/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ39*'Data|FY27-31 Volumes'!CG33/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK39*'Data|FY27-31 Volumes'!CH33/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL39*'Data|FY27-31 Volumes'!CI33/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM39*'Data|FY27-31 Volumes'!CJ33/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN39*'Data|FY27-31 Volumes'!CK33/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO39*'Data|FY27-31 Volumes'!CL33/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP39*'Data|FY27-31 Volumes'!CM33/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ39*'Data|FY27-31 Volumes'!CN33/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$28","v":"NAST12"},{"$f":"'Calc|FY27-31 Prices'!F40*'Data|FY27-31 Volumes'!C34/'Calc|FY27-31 Revenue'!C$8","v":5126482.4441486681},{"$f":"'Calc|FY27-31 Prices'!G40*'Data|FY27-31 Volumes'!D34/'Calc|FY27-31 Revenue'!D$8","v":5587209.7500251029},{"$f":"'Calc|FY27-31 Prices'!H40*'Data|FY27-31 Volumes'!E34/'Calc|FY27-31 Revenue'!E$8","v":6090703.5626295721},{"$f":"'Calc|FY27-31 Prices'!I40*'Data|FY27-31 Volumes'!F34/'Calc|FY27-31 Revenue'!F$8","v":6645081.3576876177},{"$f":"'Calc|FY27-31 Prices'!J40*'Data|FY27-31 Volumes'!G34/'Calc|FY27-31 Revenue'!G$8","v":7186350.4252417013},{"$f":"'Calc|FY27-31 Prices'!K40*'Data|FY27-31 Volumes'!H34/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L40*'Data|FY27-31 Volumes'!I34/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M40*'Data|FY27-31 Volumes'!J34/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N40*'Data|FY27-31 Volumes'!K34/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O40*'Data|FY27-31 Volumes'!L34/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P40*'Data|FY27-31 Volumes'!M34/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q40*'Data|FY27-31 Volumes'!N34/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R40*'Data|FY27-31 Volumes'!O34/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S40*'Data|FY27-31 Volumes'!P34/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T40*'Data|FY27-31 Volumes'!Q34/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U40*'Data|FY27-31 Volumes'!R34/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V40*'Data|FY27-31 Volumes'!S34/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W40*'Data|FY27-31 Volumes'!T34/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X40*'Data|FY27-31 Volumes'!U34/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y40*'Data|FY27-31 Volumes'!V34/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z40*'Data|FY27-31 Volumes'!W34/'Calc|FY27-31 Revenue'!W$8","v":33228600.072891694},{"$f":"'Calc|FY27-31 Prices'!AA40*'Data|FY27-31 Volumes'!X34/'Calc|FY27-31 Revenue'!X$8","v":35763252.341764152},{"$f":"'Calc|FY27-31 Prices'!AB40*'Data|FY27-31 Volumes'!Y34/'Calc|FY27-31 Revenue'!Y$8","v":38181906.472858079},{"$f":"'Calc|FY27-31 Prices'!AC40*'Data|FY27-31 Volumes'!Z34/'Calc|FY27-31 Revenue'!Z$8","v":41350885.515984558},{"$f":"'Calc|FY27-31 Prices'!AD40*'Data|FY27-31 Volumes'!AA34/'Calc|FY27-31 Revenue'!AA$8","v":45860883.737509161},{"$f":"'Calc|FY27-31 Prices'!AE40*'Data|FY27-31 Volumes'!AB34/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF40*'Data|FY27-31 Volumes'!AC34/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG40*'Data|FY27-31 Volumes'!AD34/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH40*'Data|FY27-31 Volumes'!AE34/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI40*'Data|FY27-31 Volumes'!AF34/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ40*'Data|FY27-31 Volumes'!AG34/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK40*'Data|FY27-31 Volumes'!AH34/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL40*'Data|FY27-31 Volumes'!AI34/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM40*'Data|FY27-31 Volumes'!AJ34/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN40*'Data|FY27-31 Volumes'!AK34/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO40*'Data|FY27-31 Volumes'!AL34/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP40*'Data|FY27-31 Volumes'!AM34/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ40*'Data|FY27-31 Volumes'!AN34/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR40*'Data|FY27-31 Volumes'!AO34/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS40*'Data|FY27-31 Volumes'!AP34/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT40*'Data|FY27-31 Volumes'!AQ34/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU40*'Data|FY27-31 Volumes'!AR34/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV40*'Data|FY27-31 Volumes'!AS34/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW40*'Data|FY27-31 Volumes'!AT34/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX40*'Data|FY27-31 Volumes'!AU34/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY40*'Data|FY27-31 Volumes'!AV34/'Calc|FY27-31 Revenue'!AV$8","v":8137986.163079232},{"$f":"'Calc|FY27-31 Prices'!AZ40*'Data|FY27-31 Volumes'!AW34/'Calc|FY27-31 Revenue'!AW$8","v":8746497.6934761405},{"$f":"'Calc|FY27-31 Prices'!BA40*'Data|FY27-31 Volumes'!AX34/'Calc|FY27-31 Revenue'!AX$8","v":9379840.1192986015},{"$f":"'Calc|FY27-31 Prices'!BB40*'Data|FY27-31 Volumes'!AY34/'Calc|FY27-31 Revenue'!AY$8","v":10116903.690216636},{"$f":"'Calc|FY27-31 Prices'!BC40*'Data|FY27-31 Volumes'!AZ34/'Calc|FY27-31 Revenue'!AZ$8","v":11222034.00019728},{"$f":"'Calc|FY27-31 Prices'!BD40*'Data|FY27-31 Volumes'!BA34/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE40*'Data|FY27-31 Volumes'!BB34/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF40*'Data|FY27-31 Volumes'!BC34/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG40*'Data|FY27-31 Volumes'!BD34/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH40*'Data|FY27-31 Volumes'!BE34/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI40*'Data|FY27-31 Volumes'!BF34/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ40*'Data|FY27-31 Volumes'!BG34/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK40*'Data|FY27-31 Volumes'!BH34/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL40*'Data|FY27-31 Volumes'!BI34/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM40*'Data|FY27-31 Volumes'!BJ34/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN40*'Data|FY27-31 Volumes'!BK34/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO40*'Data|FY27-31 Volumes'!BL34/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP40*'Data|FY27-31 Volumes'!BM34/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ40*'Data|FY27-31 Volumes'!BN34/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR40*'Data|FY27-31 Volumes'!BO34/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS40*'Data|FY27-31 Volumes'!BP34/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT40*'Data|FY27-31 Volumes'!BQ34/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU40*'Data|FY27-31 Volumes'!BR34/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV40*'Data|FY27-31 Volumes'!BS34/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW40*'Data|FY27-31 Volumes'!BT34/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX40*'Data|FY27-31 Volumes'!BU34/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY40*'Data|FY27-31 Volumes'!BV34/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ40*'Data|FY27-31 Volumes'!BW34/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA40*'Data|FY27-31 Volumes'!BX34/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB40*'Data|FY27-31 Volumes'!BY34/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC40*'Data|FY27-31 Volumes'!BZ34/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD40*'Data|FY27-31 Volumes'!CA34/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE40*'Data|FY27-31 Volumes'!CB34/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF40*'Data|FY27-31 Volumes'!CC34/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG40*'Data|FY27-31 Volumes'!CD34/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH40*'Data|FY27-31 Volumes'!CE34/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI40*'Data|FY27-31 Volumes'!CF34/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ40*'Data|FY27-31 Volumes'!CG34/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK40*'Data|FY27-31 Volumes'!CH34/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL40*'Data|FY27-31 Volumes'!CI34/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM40*'Data|FY27-31 Volumes'!CJ34/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN40*'Data|FY27-31 Volumes'!CK34/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO40*'Data|FY27-31 Volumes'!CL34/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP40*'Data|FY27-31 Volumes'!CM34/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ40*'Data|FY27-31 Volumes'!CN34/'Calc|FY27-31 Revenue'!CN$8","v":0},46493068.680119596,50096959.785265394,53652450.154786251,58112870.563888811,64269268.162948146]
[null,{"$f":"'Admin|Lists'!$B$29","v":"NAST12S"},{"$f":"'Calc|FY27-31 Prices'!F41*'Data|FY27-31 Volumes'!C35/'Calc|FY27-31 Revenue'!C$8","v":1013979.8834225835},{"$f":"'Calc|FY27-31 Prices'!G41*'Data|FY27-31 Volumes'!D35/'Calc|FY27-31 Revenue'!D$8","v":1118391.751917477},{"$f":"'Calc|FY27-31 Prices'!H41*'Data|FY27-31 Volumes'!E35/'Calc|FY27-31 Revenue'!E$8","v":1232846.8379118799},{"$f":"'Calc|FY27-31 Prices'!I41*'Data|FY27-31 Volumes'!F35/'Calc|FY27-31 Revenue'!F$8","v":1359097.248696083},{"$f":"'Calc|FY27-31 Prices'!J41*'Data|FY27-31 Volumes'!G35/'Calc|FY27-31 Revenue'!G$8","v":1484399.7304655779},{"$f":"'Calc|FY27-31 Prices'!K41*'Data|FY27-31 Volumes'!H35/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L41*'Data|FY27-31 Volumes'!I35/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M41*'Data|FY27-31 Volumes'!J35/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N41*'Data|FY27-31 Volumes'!K35/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O41*'Data|FY27-31 Volumes'!L35/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P41*'Data|FY27-31 Volumes'!M35/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q41*'Data|FY27-31 Volumes'!N35/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R41*'Data|FY27-31 Volumes'!O35/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S41*'Data|FY27-31 Volumes'!P35/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T41*'Data|FY27-31 Volumes'!Q35/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U41*'Data|FY27-31 Volumes'!R35/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V41*'Data|FY27-31 Volumes'!S35/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W41*'Data|FY27-31 Volumes'!T35/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X41*'Data|FY27-31 Volumes'!U35/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y41*'Data|FY27-31 Volumes'!V35/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z41*'Data|FY27-31 Volumes'!W35/'Calc|FY27-31 Revenue'!W$8","v":5611838.9002262838},{"$f":"'Calc|FY27-31 Prices'!AA41*'Data|FY27-31 Volumes'!X35/'Calc|FY27-31 Revenue'!X$8","v":6082338.2176048029},{"$f":"'Calc|FY27-31 Prices'!AB41*'Data|FY27-31 Volumes'!Y35/'Calc|FY27-31 Revenue'!Y$8","v":6569867.1582427211},{"$f":"'Calc|FY27-31 Prices'!AC41*'Data|FY27-31 Volumes'!Z35/'Calc|FY27-31 Revenue'!Z$8","v":7137003.8495729016},{"$f":"'Calc|FY27-31 Prices'!AD41*'Data|FY27-31 Volumes'!AA35/'Calc|FY27-31 Revenue'!AA$8","v":8049266.3309202278},{"$f":"'Calc|FY27-31 Prices'!AE41*'Data|FY27-31 Volumes'!AB35/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF41*'Data|FY27-31 Volumes'!AC35/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG41*'Data|FY27-31 Volumes'!AD35/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH41*'Data|FY27-31 Volumes'!AE35/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI41*'Data|FY27-31 Volumes'!AF35/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ41*'Data|FY27-31 Volumes'!AG35/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK41*'Data|FY27-31 Volumes'!AH35/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL41*'Data|FY27-31 Volumes'!AI35/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM41*'Data|FY27-31 Volumes'!AJ35/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN41*'Data|FY27-31 Volumes'!AK35/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO41*'Data|FY27-31 Volumes'!AL35/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP41*'Data|FY27-31 Volumes'!AM35/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ41*'Data|FY27-31 Volumes'!AN35/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR41*'Data|FY27-31 Volumes'!AO35/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS41*'Data|FY27-31 Volumes'!AP35/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT41*'Data|FY27-31 Volumes'!AQ35/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU41*'Data|FY27-31 Volumes'!AR35/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV41*'Data|FY27-31 Volumes'!AS35/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW41*'Data|FY27-31 Volumes'!AT35/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX41*'Data|FY27-31 Volumes'!AU35/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY41*'Data|FY27-31 Volumes'!AV35/'Calc|FY27-31 Revenue'!AV$8","v":1792451.2955709589},{"$f":"'Calc|FY27-31 Prices'!AZ41*'Data|FY27-31 Volumes'!AW35/'Calc|FY27-31 Revenue'!AW$8","v":1942308.0034889833},{"$f":"'Calc|FY27-31 Prices'!BA41*'Data|FY27-31 Volumes'!AX35/'Calc|FY27-31 Revenue'!AX$8","v":2106073.9237810383},{"$f":"'Calc|FY27-31 Prices'!BB41*'Data|FY27-31 Volumes'!AY35/'Calc|FY27-31 Revenue'!AY$8","v":2294464.9054490607},{"$f":"'Calc|FY27-31 Prices'!BC41*'Data|FY27-31 Volumes'!AZ35/'Calc|FY27-31 Revenue'!AZ$8","v":2586517.085619607},{"$f":"'Calc|FY27-31 Prices'!BD41*'Data|FY27-31 Volumes'!BA35/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE41*'Data|FY27-31 Volumes'!BB35/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF41*'Data|FY27-31 Volumes'!BC35/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG41*'Data|FY27-31 Volumes'!BD35/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH41*'Data|FY27-31 Volumes'!BE35/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI41*'Data|FY27-31 Volumes'!BF35/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ41*'Data|FY27-31 Volumes'!BG35/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK41*'Data|FY27-31 Volumes'!BH35/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL41*'Data|FY27-31 Volumes'!BI35/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM41*'Data|FY27-31 Volumes'!BJ35/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN41*'Data|FY27-31 Volumes'!BK35/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO41*'Data|FY27-31 Volumes'!BL35/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP41*'Data|FY27-31 Volumes'!BM35/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ41*'Data|FY27-31 Volumes'!BN35/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR41*'Data|FY27-31 Volumes'!BO35/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS41*'Data|FY27-31 Volumes'!BP35/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT41*'Data|FY27-31 Volumes'!BQ35/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU41*'Data|FY27-31 Volumes'!BR35/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV41*'Data|FY27-31 Volumes'!BS35/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW41*'Data|FY27-31 Volumes'!BT35/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX41*'Data|FY27-31 Volumes'!BU35/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY41*'Data|FY27-31 Volumes'!BV35/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ41*'Data|FY27-31 Volumes'!BW35/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA41*'Data|FY27-31 Volumes'!BX35/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB41*'Data|FY27-31 Volumes'!BY35/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC41*'Data|FY27-31 Volumes'!BZ35/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD41*'Data|FY27-31 Volumes'!CA35/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE41*'Data|FY27-31 Volumes'!CB35/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF41*'Data|FY27-31 Volumes'!CC35/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG41*'Data|FY27-31 Volumes'!CD35/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH41*'Data|FY27-31 Volumes'!CE35/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI41*'Data|FY27-31 Volumes'!CF35/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ41*'Data|FY27-31 Volumes'!CG35/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK41*'Data|FY27-31 Volumes'!CH35/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL41*'Data|FY27-31 Volumes'!CI35/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM41*'Data|FY27-31 Volumes'!CJ35/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN41*'Data|FY27-31 Volumes'!CK35/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO41*'Data|FY27-31 Volumes'!CL35/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP41*'Data|FY27-31 Volumes'!CM35/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ41*'Data|FY27-31 Volumes'!CN35/'Calc|FY27-31 Revenue'!CN$8","v":0},8418270.0792198256,9143037.9730112627,9908787.9199356399,10790566.003718045,12120183.147005413]
[null,{"$f":"'Admin|Lists'!$B$30","v":"NASN12"},{"$f":"'Calc|FY27-31 Prices'!F42*'Data|FY27-31 Volumes'!C36/'Calc|FY27-31 Revenue'!C$8","v":9330.1799899376929},{"$f":"'Calc|FY27-31 Prices'!G42*'Data|FY27-31 Volumes'!D36/'Calc|FY27-31 Revenue'!D$8","v":10131.220399535532},{"$f":"'Calc|FY27-31 Prices'!H42*'Data|FY27-31 Volumes'!E36/'Calc|FY27-31 Revenue'!E$8","v":11004.583622150942},{"$f":"'Calc|FY27-31 Prices'!I42*'Data|FY27-31 Volumes'!F36/'Calc|FY27-31 Revenue'!F$8","v":12137.938151699422},{"$f":"'Calc|FY27-31 Prices'!J42*'Data|FY27-31 Volumes'!G36/'Calc|FY27-31 Revenue'!G$8","v":13071.112596187031},{"$f":"'Calc|FY27-31 Prices'!K42*'Data|FY27-31 Volumes'!H36/'Calc|FY27-31 Revenue'!H$8","v":131535.97947439339},{"$f":"'Calc|FY27-31 Prices'!L42*'Data|FY27-31 Volumes'!I36/'Calc|FY27-31 Revenue'!I$8","v":136256.26858940074},{"$f":"'Calc|FY27-31 Prices'!M42*'Data|FY27-31 Volumes'!J36/'Calc|FY27-31 Revenue'!J$8","v":140737.47357310844},{"$f":"'Calc|FY27-31 Prices'!N42*'Data|FY27-31 Volumes'!K36/'Calc|FY27-31 Revenue'!K$8","v":149224.05772177631},{"$f":"'Calc|FY27-31 Prices'!O42*'Data|FY27-31 Volumes'!L36/'Calc|FY27-31 Revenue'!L$8","v":164796.50725979346},{"$f":"'Calc|FY27-31 Prices'!P42*'Data|FY27-31 Volumes'!M36/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q42*'Data|FY27-31 Volumes'!N36/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R42*'Data|FY27-31 Volumes'!O36/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S42*'Data|FY27-31 Volumes'!P36/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T42*'Data|FY27-31 Volumes'!Q36/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U42*'Data|FY27-31 Volumes'!R36/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V42*'Data|FY27-31 Volumes'!S36/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W42*'Data|FY27-31 Volumes'!T36/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X42*'Data|FY27-31 Volumes'!U36/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y42*'Data|FY27-31 Volumes'!V36/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z42*'Data|FY27-31 Volumes'!W36/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA42*'Data|FY27-31 Volumes'!X36/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB42*'Data|FY27-31 Volumes'!Y36/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC42*'Data|FY27-31 Volumes'!Z36/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD42*'Data|FY27-31 Volumes'!AA36/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE42*'Data|FY27-31 Volumes'!AB36/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF42*'Data|FY27-31 Volumes'!AC36/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG42*'Data|FY27-31 Volumes'!AD36/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH42*'Data|FY27-31 Volumes'!AE36/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI42*'Data|FY27-31 Volumes'!AF36/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ42*'Data|FY27-31 Volumes'!AG36/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK42*'Data|FY27-31 Volumes'!AH36/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL42*'Data|FY27-31 Volumes'!AI36/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM42*'Data|FY27-31 Volumes'!AJ36/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN42*'Data|FY27-31 Volumes'!AK36/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO42*'Data|FY27-31 Volumes'!AL36/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP42*'Data|FY27-31 Volumes'!AM36/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ42*'Data|FY27-31 Volumes'!AN36/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR42*'Data|FY27-31 Volumes'!AO36/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS42*'Data|FY27-31 Volumes'!AP36/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT42*'Data|FY27-31 Volumes'!AQ36/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU42*'Data|FY27-31 Volumes'!AR36/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV42*'Data|FY27-31 Volumes'!AS36/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW42*'Data|FY27-31 Volumes'!AT36/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX42*'Data|FY27-31 Volumes'!AU36/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY42*'Data|FY27-31 Volumes'!AV36/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ42*'Data|FY27-31 Volumes'!AW36/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA42*'Data|FY27-31 Volumes'!AX36/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB42*'Data|FY27-31 Volumes'!AY36/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC42*'Data|FY27-31 Volumes'!AZ36/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD42*'Data|FY27-31 Volumes'!BA36/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE42*'Data|FY27-31 Volumes'!BB36/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF42*'Data|FY27-31 Volumes'!BC36/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG42*'Data|FY27-31 Volumes'!BD36/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH42*'Data|FY27-31 Volumes'!BE36/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI42*'Data|FY27-31 Volumes'!BF36/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ42*'Data|FY27-31 Volumes'!BG36/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK42*'Data|FY27-31 Volumes'!BH36/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL42*'Data|FY27-31 Volumes'!BI36/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM42*'Data|FY27-31 Volumes'!BJ36/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN42*'Data|FY27-31 Volumes'!BK36/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO42*'Data|FY27-31 Volumes'!BL36/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP42*'Data|FY27-31 Volumes'!BM36/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ42*'Data|FY27-31 Volumes'!BN36/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR42*'Data|FY27-31 Volumes'!BO36/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS42*'Data|FY27-31 Volumes'!BP36/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT42*'Data|FY27-31 Volumes'!BQ36/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU42*'Data|FY27-31 Volumes'!BR36/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV42*'Data|FY27-31 Volumes'!BS36/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW42*'Data|FY27-31 Volumes'!BT36/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX42*'Data|FY27-31 Volumes'!BU36/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY42*'Data|FY27-31 Volumes'!BV36/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ42*'Data|FY27-31 Volumes'!BW36/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA42*'Data|FY27-31 Volumes'!BX36/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB42*'Data|FY27-31 Volumes'!BY36/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC42*'Data|FY27-31 Volumes'!BZ36/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD42*'Data|FY27-31 Volumes'!CA36/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE42*'Data|FY27-31 Volumes'!CB36/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF42*'Data|FY27-31 Volumes'!CC36/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG42*'Data|FY27-31 Volumes'!CD36/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH42*'Data|FY27-31 Volumes'!CE36/'Calc|FY27-31 Revenue'!CE$8","v":24776.511583986186},{"$f":"'Calc|FY27-31 Prices'!CI42*'Data|FY27-31 Volumes'!CF36/'Calc|FY27-31 Revenue'!CF$8","v":26102.450413878028},{"$f":"'Calc|FY27-31 Prices'!CJ42*'Data|FY27-31 Volumes'!CG36/'Calc|FY27-31 Revenue'!CG$8","v":27580.900384521708},{"$f":"'Calc|FY27-31 Prices'!CK42*'Data|FY27-31 Volumes'!CH36/'Calc|FY27-31 Revenue'!CH$8","v":29647.352139495179},{"$f":"'Calc|FY27-31 Prices'!CL42*'Data|FY27-31 Volumes'!CI36/'Calc|FY27-31 Revenue'!CI$8","v":31017.499480841791},{"$f":"'Calc|FY27-31 Prices'!CM42*'Data|FY27-31 Volumes'!CJ36/'Calc|FY27-31 Revenue'!CJ$8","v":11583.058098918578},{"$f":"'Calc|FY27-31 Prices'!CN42*'Data|FY27-31 Volumes'!CK36/'Calc|FY27-31 Revenue'!CK$8","v":12238.543768433228},{"$f":"'Calc|FY27-31 Prices'!CO42*'Data|FY27-31 Volumes'!CL36/'Calc|FY27-31 Revenue'!CL$8","v":12941.510735071732},{"$f":"'Calc|FY27-31 Prices'!CP42*'Data|FY27-31 Volumes'!CM36/'Calc|FY27-31 Revenue'!CM$8","v":13858.901869367786},{"$f":"'Calc|FY27-31 Prices'!CQ42*'Data|FY27-31 Volumes'!CN36/'Calc|FY27-31 Revenue'!CN$8","v":14547.870915474292},177225.72914723586,184728.48317124753,192264.4683148528,204868.24988233868,223432.99025229659]
[null,{"$f":"'Admin|Lists'!$B$31","v":"NASN12S"},{"$f":"'Calc|FY27-31 Prices'!F43*'Data|FY27-31 Volumes'!C37/'Calc|FY27-31 Revenue'!C$8","v":2407.7883845000497},{"$f":"'Calc|FY27-31 Prices'!G43*'Data|FY27-31 Volumes'!D37/'Calc|FY27-31 Revenue'!D$8","v":2849.4057373693686},{"$f":"'Calc|FY27-31 Prices'!H43*'Data|FY27-31 Volumes'!E37/'Calc|FY27-31 Revenue'!E$8","v":3167.9861942555744},{"$f":"'Calc|FY27-31 Prices'!I43*'Data|FY27-31 Volumes'!F37/'Calc|FY27-31 Revenue'!F$8","v":3694.1550896476497},{"$f":"'Calc|FY27-31 Prices'!J43*'Data|FY27-31 Volumes'!G37/'Calc|FY27-31 Revenue'!G$8","v":4050.2039030438691},{"$f":"'Calc|FY27-31 Prices'!K43*'Data|FY27-31 Volumes'!H37/'Calc|FY27-31 Revenue'!H$8","v":31318.91443720274},{"$f":"'Calc|FY27-31 Prices'!L43*'Data|FY27-31 Volumes'!I37/'Calc|FY27-31 Revenue'!I$8","v":35078.399263654894},{"$f":"'Calc|FY27-31 Prices'!M43*'Data|FY27-31 Volumes'!J37/'Calc|FY27-31 Revenue'!J$8","v":38598.850852212978},{"$f":"'Calc|FY27-31 Prices'!N43*'Data|FY27-31 Volumes'!K37/'Calc|FY27-31 Revenue'!K$8","v":42881.355584922545},{"$f":"'Calc|FY27-31 Prices'!O43*'Data|FY27-31 Volumes'!L37/'Calc|FY27-31 Revenue'!L$8","v":46631.523184741782},{"$f":"'Calc|FY27-31 Prices'!P43*'Data|FY27-31 Volumes'!M37/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q43*'Data|FY27-31 Volumes'!N37/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R43*'Data|FY27-31 Volumes'!O37/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S43*'Data|FY27-31 Volumes'!P37/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T43*'Data|FY27-31 Volumes'!Q37/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U43*'Data|FY27-31 Volumes'!R37/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V43*'Data|FY27-31 Volumes'!S37/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W43*'Data|FY27-31 Volumes'!T37/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X43*'Data|FY27-31 Volumes'!U37/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y43*'Data|FY27-31 Volumes'!V37/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z43*'Data|FY27-31 Volumes'!W37/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA43*'Data|FY27-31 Volumes'!X37/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB43*'Data|FY27-31 Volumes'!Y37/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC43*'Data|FY27-31 Volumes'!Z37/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD43*'Data|FY27-31 Volumes'!AA37/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE43*'Data|FY27-31 Volumes'!AB37/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF43*'Data|FY27-31 Volumes'!AC37/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG43*'Data|FY27-31 Volumes'!AD37/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH43*'Data|FY27-31 Volumes'!AE37/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI43*'Data|FY27-31 Volumes'!AF37/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ43*'Data|FY27-31 Volumes'!AG37/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK43*'Data|FY27-31 Volumes'!AH37/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL43*'Data|FY27-31 Volumes'!AI37/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM43*'Data|FY27-31 Volumes'!AJ37/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN43*'Data|FY27-31 Volumes'!AK37/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO43*'Data|FY27-31 Volumes'!AL37/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP43*'Data|FY27-31 Volumes'!AM37/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ43*'Data|FY27-31 Volumes'!AN37/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR43*'Data|FY27-31 Volumes'!AO37/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS43*'Data|FY27-31 Volumes'!AP37/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT43*'Data|FY27-31 Volumes'!AQ37/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU43*'Data|FY27-31 Volumes'!AR37/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV43*'Data|FY27-31 Volumes'!AS37/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW43*'Data|FY27-31 Volumes'!AT37/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX43*'Data|FY27-31 Volumes'!AU37/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY43*'Data|FY27-31 Volumes'!AV37/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ43*'Data|FY27-31 Volumes'!AW37/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA43*'Data|FY27-31 Volumes'!AX37/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB43*'Data|FY27-31 Volumes'!AY37/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC43*'Data|FY27-31 Volumes'!AZ37/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD43*'Data|FY27-31 Volumes'!BA37/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE43*'Data|FY27-31 Volumes'!BB37/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF43*'Data|FY27-31 Volumes'!BC37/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG43*'Data|FY27-31 Volumes'!BD37/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH43*'Data|FY27-31 Volumes'!BE37/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI43*'Data|FY27-31 Volumes'!BF37/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ43*'Data|FY27-31 Volumes'!BG37/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK43*'Data|FY27-31 Volumes'!BH37/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL43*'Data|FY27-31 Volumes'!BI37/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM43*'Data|FY27-31 Volumes'!BJ37/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN43*'Data|FY27-31 Volumes'!BK37/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO43*'Data|FY27-31 Volumes'!BL37/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP43*'Data|FY27-31 Volumes'!BM37/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ43*'Data|FY27-31 Volumes'!BN37/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR43*'Data|FY27-31 Volumes'!BO37/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS43*'Data|FY27-31 Volumes'!BP37/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT43*'Data|FY27-31 Volumes'!BQ37/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU43*'Data|FY27-31 Volumes'!BR37/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV43*'Data|FY27-31 Volumes'!BS37/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW43*'Data|FY27-31 Volumes'!BT37/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX43*'Data|FY27-31 Volumes'!BU37/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY43*'Data|FY27-31 Volumes'!BV37/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ43*'Data|FY27-31 Volumes'!BW37/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA43*'Data|FY27-31 Volumes'!BX37/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB43*'Data|FY27-31 Volumes'!BY37/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC43*'Data|FY27-31 Volumes'!BZ37/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD43*'Data|FY27-31 Volumes'!CA37/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE43*'Data|FY27-31 Volumes'!CB37/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF43*'Data|FY27-31 Volumes'!CC37/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG43*'Data|FY27-31 Volumes'!CD37/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH43*'Data|FY27-31 Volumes'!CE37/'Calc|FY27-31 Revenue'!CE$8","v":5079.7483745031614},{"$f":"'Calc|FY27-31 Prices'!CI43*'Data|FY27-31 Volumes'!CF37/'Calc|FY27-31 Revenue'!CF$8","v":5821.9873947330098},{"$f":"'Calc|FY27-31 Prices'!CJ43*'Data|FY27-31 Volumes'!CG37/'Calc|FY27-31 Revenue'!CG$8","v":6367.8976921917465},{"$f":"'Calc|FY27-31 Prices'!CK43*'Data|FY27-31 Volumes'!CH37/'Calc|FY27-31 Revenue'!CH$8","v":7177.4616166026608},{"$f":"'Calc|FY27-31 Prices'!CL43*'Data|FY27-31 Volumes'!CI37/'Calc|FY27-31 Revenue'!CI$8","v":7622.1514297625354},{"$f":"'Calc|FY27-31 Prices'!CM43*'Data|FY27-31 Volumes'!CJ37/'Calc|FY27-31 Revenue'!CJ$8","v":3870.6379914293439},{"$f":"'Calc|FY27-31 Prices'!CN43*'Data|FY27-31 Volumes'!CK37/'Calc|FY27-31 Revenue'!CK$8","v":4458.7634648099483},{"$f":"'Calc|FY27-31 Prices'!CO43*'Data|FY27-31 Volumes'!CL37/'Calc|FY27-31 Revenue'!CL$8","v":4832.3199855418552},{"$f":"'Calc|FY27-31 Prices'!CP43*'Data|FY27-31 Volumes'!CM37/'Calc|FY27-31 Revenue'!CM$8","v":5485.7825719942348},{"$f":"'Calc|FY27-31 Prices'!CQ43*'Data|FY27-31 Volumes'!CN37/'Calc|FY27-31 Revenue'!CN$8","v":5847.8933492729248},42677.089187635298,48208.555860567219,52967.054724202157,59238.754863167087,64151.771866821109]
[null,{"$f":"'Admin|Lists'!$B$32","v":"NASN19"},{"$f":"'Calc|FY27-31 Prices'!F44*'Data|FY27-31 Volumes'!C38/'Calc|FY27-31 Revenue'!C$8","v":181186.07593362874},{"$f":"'Calc|FY27-31 Prices'!G44*'Data|FY27-31 Volumes'!D38/'Calc|FY27-31 Revenue'!D$8","v":201109.678289951},{"$f":"'Calc|FY27-31 Prices'!H44*'Data|FY27-31 Volumes'!E38/'Calc|FY27-31 Revenue'!E$8","v":223313.86886167398},{"$f":"'Calc|FY27-31 Prices'!I44*'Data|FY27-31 Volumes'!F38/'Calc|FY27-31 Revenue'!F$8","v":248373.39916554082},{"$f":"'Calc|FY27-31 Prices'!J44*'Data|FY27-31 Volumes'!G38/'Calc|FY27-31 Revenue'!G$8","v":273781.950371655},{"$f":"'Calc|FY27-31 Prices'!K44*'Data|FY27-31 Volumes'!H38/'Calc|FY27-31 Revenue'!H$8","v":9429882.3366524298},{"$f":"'Calc|FY27-31 Prices'!L44*'Data|FY27-31 Volumes'!I38/'Calc|FY27-31 Revenue'!I$8","v":9892127.8281501681},{"$f":"'Calc|FY27-31 Prices'!M44*'Data|FY27-31 Volumes'!J38/'Calc|FY27-31 Revenue'!J$8","v":10371302.528512059},{"$f":"'Calc|FY27-31 Prices'!N44*'Data|FY27-31 Volumes'!K38/'Calc|FY27-31 Revenue'!K$8","v":10933118.121646263},{"$f":"'Calc|FY27-31 Prices'!O44*'Data|FY27-31 Volumes'!L38/'Calc|FY27-31 Revenue'!L$8","v":11777484.742356529},{"$f":"'Calc|FY27-31 Prices'!P44*'Data|FY27-31 Volumes'!M38/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q44*'Data|FY27-31 Volumes'!N38/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R44*'Data|FY27-31 Volumes'!O38/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S44*'Data|FY27-31 Volumes'!P38/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T44*'Data|FY27-31 Volumes'!Q38/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U44*'Data|FY27-31 Volumes'!R38/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V44*'Data|FY27-31 Volumes'!S38/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W44*'Data|FY27-31 Volumes'!T38/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X44*'Data|FY27-31 Volumes'!U38/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y44*'Data|FY27-31 Volumes'!V38/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z44*'Data|FY27-31 Volumes'!W38/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA44*'Data|FY27-31 Volumes'!X38/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB44*'Data|FY27-31 Volumes'!Y38/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC44*'Data|FY27-31 Volumes'!Z38/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD44*'Data|FY27-31 Volumes'!AA38/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE44*'Data|FY27-31 Volumes'!AB38/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF44*'Data|FY27-31 Volumes'!AC38/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG44*'Data|FY27-31 Volumes'!AD38/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH44*'Data|FY27-31 Volumes'!AE38/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI44*'Data|FY27-31 Volumes'!AF38/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ44*'Data|FY27-31 Volumes'!AG38/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK44*'Data|FY27-31 Volumes'!AH38/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL44*'Data|FY27-31 Volumes'!AI38/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM44*'Data|FY27-31 Volumes'!AJ38/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN44*'Data|FY27-31 Volumes'!AK38/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO44*'Data|FY27-31 Volumes'!AL38/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP44*'Data|FY27-31 Volumes'!AM38/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ44*'Data|FY27-31 Volumes'!AN38/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR44*'Data|FY27-31 Volumes'!AO38/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS44*'Data|FY27-31 Volumes'!AP38/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT44*'Data|FY27-31 Volumes'!AQ38/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU44*'Data|FY27-31 Volumes'!AR38/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV44*'Data|FY27-31 Volumes'!AS38/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW44*'Data|FY27-31 Volumes'!AT38/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX44*'Data|FY27-31 Volumes'!AU38/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY44*'Data|FY27-31 Volumes'!AV38/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ44*'Data|FY27-31 Volumes'!AW38/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA44*'Data|FY27-31 Volumes'!AX38/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB44*'Data|FY27-31 Volumes'!AY38/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC44*'Data|FY27-31 Volumes'!AZ38/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD44*'Data|FY27-31 Volumes'!BA38/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE44*'Data|FY27-31 Volumes'!BB38/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF44*'Data|FY27-31 Volumes'!BC38/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG44*'Data|FY27-31 Volumes'!BD38/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH44*'Data|FY27-31 Volumes'!BE38/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI44*'Data|FY27-31 Volumes'!BF38/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ44*'Data|FY27-31 Volumes'!BG38/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK44*'Data|FY27-31 Volumes'!BH38/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL44*'Data|FY27-31 Volumes'!BI38/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM44*'Data|FY27-31 Volumes'!BJ38/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN44*'Data|FY27-31 Volumes'!BK38/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO44*'Data|FY27-31 Volumes'!BL38/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP44*'Data|FY27-31 Volumes'!BM38/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ44*'Data|FY27-31 Volumes'!BN38/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR44*'Data|FY27-31 Volumes'!BO38/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS44*'Data|FY27-31 Volumes'!BP38/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT44*'Data|FY27-31 Volumes'!BQ38/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU44*'Data|FY27-31 Volumes'!BR38/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV44*'Data|FY27-31 Volumes'!BS38/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW44*'Data|FY27-31 Volumes'!BT38/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX44*'Data|FY27-31 Volumes'!BU38/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY44*'Data|FY27-31 Volumes'!BV38/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ44*'Data|FY27-31 Volumes'!BW38/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA44*'Data|FY27-31 Volumes'!BX38/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB44*'Data|FY27-31 Volumes'!BY38/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC44*'Data|FY27-31 Volumes'!BZ38/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD44*'Data|FY27-31 Volumes'!CA38/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE44*'Data|FY27-31 Volumes'!CB38/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF44*'Data|FY27-31 Volumes'!CC38/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG44*'Data|FY27-31 Volumes'!CD38/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH44*'Data|FY27-31 Volumes'!CE38/'Calc|FY27-31 Revenue'!CE$8","v":730985.01271425444},{"$f":"'Calc|FY27-31 Prices'!CI44*'Data|FY27-31 Volumes'!CF38/'Calc|FY27-31 Revenue'!CF$8","v":754851.26856054668},{"$f":"'Calc|FY27-31 Prices'!CJ44*'Data|FY27-31 Volumes'!CG38/'Calc|FY27-31 Revenue'!CG$8","v":777880.56735173578},{"$f":"'Calc|FY27-31 Prices'!CK44*'Data|FY27-31 Volumes'!CH38/'Calc|FY27-31 Revenue'!CH$8","v":804008.34568177792},{"$f":"'Calc|FY27-31 Prices'!CL44*'Data|FY27-31 Volumes'!CI38/'Calc|FY27-31 Revenue'!CI$8","v":822540.09617337468},{"$f":"'Calc|FY27-31 Prices'!CM44*'Data|FY27-31 Volumes'!CJ38/'Calc|FY27-31 Revenue'!CJ$8","v":340226.98523494933},{"$f":"'Calc|FY27-31 Prices'!CN44*'Data|FY27-31 Volumes'!CK38/'Calc|FY27-31 Revenue'!CK$8","v":350551.16881240689},{"$f":"'Calc|FY27-31 Prices'!CO44*'Data|FY27-31 Volumes'!CL38/'Calc|FY27-31 Revenue'!CL$8","v":361424.3064280338},{"$f":"'Calc|FY27-31 Prices'!CP44*'Data|FY27-31 Volumes'!CM38/'Calc|FY27-31 Revenue'!CM$8","v":373348.36215384398},{"$f":"'Calc|FY27-31 Prices'!CQ44*'Data|FY27-31 Volumes'!CN38/'Calc|FY27-31 Revenue'!CN$8","v":382406.17436992214},10682280.410535263,11198639.943813074,11733921.271153502,12358848.228647426,13256212.96327148]
[null,{"$f":"'Admin|Lists'!$B$33","v":"NASN21"},{"$f":"'Calc|FY27-31 Prices'!F45*'Data|FY27-31 Volumes'!C39/'Calc|FY27-31 Revenue'!C$8","v":1038979.039957385},{"$f":"'Calc|FY27-31 Prices'!G45*'Data|FY27-31 Volumes'!D39/'Calc|FY27-31 Revenue'!D$8","v":1139621.5103097223},{"$f":"'Calc|FY27-31 Prices'!H45*'Data|FY27-31 Volumes'!E39/'Calc|FY27-31 Revenue'!E$8","v":1251019.2963620392},{"$f":"'Calc|FY27-31 Prices'!I45*'Data|FY27-31 Volumes'!F39/'Calc|FY27-31 Revenue'!F$8","v":1375098.9991504364},{"$f":"'Calc|FY27-31 Prices'!J45*'Data|FY27-31 Volumes'!G39/'Calc|FY27-31 Revenue'!G$8","v":1498792.6566420975},{"$f":"'Calc|FY27-31 Prices'!K45*'Data|FY27-31 Volumes'!H39/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L45*'Data|FY27-31 Volumes'!I39/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M45*'Data|FY27-31 Volumes'!J39/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N45*'Data|FY27-31 Volumes'!K39/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O45*'Data|FY27-31 Volumes'!L39/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P45*'Data|FY27-31 Volumes'!M39/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q45*'Data|FY27-31 Volumes'!N39/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R45*'Data|FY27-31 Volumes'!O39/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S45*'Data|FY27-31 Volumes'!P39/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T45*'Data|FY27-31 Volumes'!Q39/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U45*'Data|FY27-31 Volumes'!R39/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V45*'Data|FY27-31 Volumes'!S39/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W45*'Data|FY27-31 Volumes'!T39/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X45*'Data|FY27-31 Volumes'!U39/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y45*'Data|FY27-31 Volumes'!V39/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z45*'Data|FY27-31 Volumes'!W39/'Calc|FY27-31 Revenue'!W$8","v":43045119.771916568},{"$f":"'Calc|FY27-31 Prices'!AA45*'Data|FY27-31 Volumes'!X39/'Calc|FY27-31 Revenue'!X$8","v":44563435.441258475},{"$f":"'Calc|FY27-31 Prices'!AB45*'Data|FY27-31 Volumes'!Y39/'Calc|FY27-31 Revenue'!Y$8","v":45922661.044060461},{"$f":"'Calc|FY27-31 Prices'!AC45*'Data|FY27-31 Volumes'!Z39/'Calc|FY27-31 Revenue'!Z$8","v":48015606.587989219},{"$f":"'Calc|FY27-31 Prices'!AD45*'Data|FY27-31 Volumes'!AA39/'Calc|FY27-31 Revenue'!AA$8","v":51212262.6865144},{"$f":"'Calc|FY27-31 Prices'!AE45*'Data|FY27-31 Volumes'!AB39/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF45*'Data|FY27-31 Volumes'!AC39/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG45*'Data|FY27-31 Volumes'!AD39/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH45*'Data|FY27-31 Volumes'!AE39/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI45*'Data|FY27-31 Volumes'!AF39/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ45*'Data|FY27-31 Volumes'!AG39/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK45*'Data|FY27-31 Volumes'!AH39/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL45*'Data|FY27-31 Volumes'!AI39/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM45*'Data|FY27-31 Volumes'!AJ39/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN45*'Data|FY27-31 Volumes'!AK39/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO45*'Data|FY27-31 Volumes'!AL39/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP45*'Data|FY27-31 Volumes'!AM39/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ45*'Data|FY27-31 Volumes'!AN39/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR45*'Data|FY27-31 Volumes'!AO39/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS45*'Data|FY27-31 Volumes'!AP39/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT45*'Data|FY27-31 Volumes'!AQ39/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU45*'Data|FY27-31 Volumes'!AR39/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV45*'Data|FY27-31 Volumes'!AS39/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW45*'Data|FY27-31 Volumes'!AT39/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX45*'Data|FY27-31 Volumes'!AU39/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY45*'Data|FY27-31 Volumes'!AV39/'Calc|FY27-31 Revenue'!AV$8","v":7696098.9778489852},{"$f":"'Calc|FY27-31 Prices'!AZ45*'Data|FY27-31 Volumes'!AW39/'Calc|FY27-31 Revenue'!AW$8","v":7978737.9793226495},{"$f":"'Calc|FY27-31 Prices'!BA45*'Data|FY27-31 Volumes'!AX39/'Calc|FY27-31 Revenue'!AX$8","v":8245204.7343386542},{"$f":"'Calc|FY27-31 Prices'!BB45*'Data|FY27-31 Volumes'!AY39/'Calc|FY27-31 Revenue'!AY$8","v":8577358.0690950397},{"$f":"'Calc|FY27-31 Prices'!BC45*'Data|FY27-31 Volumes'!AZ39/'Calc|FY27-31 Revenue'!AZ$8","v":9145779.0261553079},{"$f":"'Calc|FY27-31 Prices'!BD45*'Data|FY27-31 Volumes'!BA39/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE45*'Data|FY27-31 Volumes'!BB39/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF45*'Data|FY27-31 Volumes'!BC39/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG45*'Data|FY27-31 Volumes'!BD39/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH45*'Data|FY27-31 Volumes'!BE39/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI45*'Data|FY27-31 Volumes'!BF39/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ45*'Data|FY27-31 Volumes'!BG39/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK45*'Data|FY27-31 Volumes'!BH39/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL45*'Data|FY27-31 Volumes'!BI39/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM45*'Data|FY27-31 Volumes'!BJ39/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN45*'Data|FY27-31 Volumes'!BK39/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO45*'Data|FY27-31 Volumes'!BL39/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP45*'Data|FY27-31 Volumes'!BM39/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ45*'Data|FY27-31 Volumes'!BN39/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR45*'Data|FY27-31 Volumes'!BO39/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS45*'Data|FY27-31 Volumes'!BP39/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT45*'Data|FY27-31 Volumes'!BQ39/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU45*'Data|FY27-31 Volumes'!BR39/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV45*'Data|FY27-31 Volumes'!BS39/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW45*'Data|FY27-31 Volumes'!BT39/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX45*'Data|FY27-31 Volumes'!BU39/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY45*'Data|FY27-31 Volumes'!BV39/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ45*'Data|FY27-31 Volumes'!BW39/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA45*'Data|FY27-31 Volumes'!BX39/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB45*'Data|FY27-31 Volumes'!BY39/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC45*'Data|FY27-31 Volumes'!BZ39/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD45*'Data|FY27-31 Volumes'!CA39/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE45*'Data|FY27-31 Volumes'!CB39/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF45*'Data|FY27-31 Volumes'!CC39/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG45*'Data|FY27-31 Volumes'!CD39/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH45*'Data|FY27-31 Volumes'!CE39/'Calc|FY27-31 Revenue'!CE$8","v":6029967.3624924924},{"$f":"'Calc|FY27-31 Prices'!CI45*'Data|FY27-31 Volumes'!CF39/'Calc|FY27-31 Revenue'!CF$8","v":6142127.2042743145},{"$f":"'Calc|FY27-31 Prices'!CJ45*'Data|FY27-31 Volumes'!CG39/'Calc|FY27-31 Revenue'!CG$8","v":6259041.6441390384},{"$f":"'Calc|FY27-31 Prices'!CK45*'Data|FY27-31 Volumes'!CH39/'Calc|FY27-31 Revenue'!CH$8","v":6395217.5650690161},{"$f":"'Calc|FY27-31 Prices'!CL45*'Data|FY27-31 Volumes'!CI39/'Calc|FY27-31 Revenue'!CI$8","v":6475280.3947091615},{"$f":"'Calc|FY27-31 Prices'!CM45*'Data|FY27-31 Volumes'!CJ39/'Calc|FY27-31 Revenue'!CJ$8","v":2685139.1769131506},{"$f":"'Calc|FY27-31 Prices'!CN45*'Data|FY27-31 Volumes'!CK39/'Calc|FY27-31 Revenue'!CK$8","v":2736782.5402584733},{"$f":"'Calc|FY27-31 Prices'!CO45*'Data|FY27-31 Volumes'!CL39/'Calc|FY27-31 Revenue'!CL$8","v":2788711.9853569549},{"$f":"'Calc|FY27-31 Prices'!CP45*'Data|FY27-31 Volumes'!CM39/'Calc|FY27-31 Revenue'!CM$8","v":2847054.3937205924},{"$f":"'Calc|FY27-31 Prices'!CQ45*'Data|FY27-31 Volumes'!CN39/'Calc|FY27-31 Revenue'!CN$8","v":2882392.862730958},60495304.329128578,62560704.675423637,64466638.704257153,67210335.615024298,71214507.62675193]
[null,{"$f":"'Admin|Lists'!$B$34","v":"NASN2S"},{"$f":"'Calc|FY27-31 Prices'!F46*'Data|FY27-31 Volumes'!C40/'Calc|FY27-31 Revenue'!C$8","v":348798.97893146303},{"$f":"'Calc|FY27-31 Prices'!G46*'Data|FY27-31 Volumes'!D40/'Calc|FY27-31 Revenue'!D$8","v":405005.29151725193},{"$f":"'Calc|FY27-31 Prices'!H46*'Data|FY27-31 Volumes'!E40/'Calc|FY27-31 Revenue'!E$8","v":469709.27455659589},{"$f":"'Calc|FY27-31 Prices'!I46*'Data|FY27-31 Volumes'!F40/'Calc|FY27-31 Revenue'!F$8","v":544208.0391313521},{"$f":"'Calc|FY27-31 Prices'!J46*'Data|FY27-31 Volumes'!G40/'Calc|FY27-31 Revenue'!G$8","v":624419.07281862956},{"$f":"'Calc|FY27-31 Prices'!K46*'Data|FY27-31 Volumes'!H40/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L46*'Data|FY27-31 Volumes'!I40/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M46*'Data|FY27-31 Volumes'!J40/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N46*'Data|FY27-31 Volumes'!K40/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O46*'Data|FY27-31 Volumes'!L40/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P46*'Data|FY27-31 Volumes'!M40/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q46*'Data|FY27-31 Volumes'!N40/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R46*'Data|FY27-31 Volumes'!O40/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S46*'Data|FY27-31 Volumes'!P40/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T46*'Data|FY27-31 Volumes'!Q40/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U46*'Data|FY27-31 Volumes'!R40/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V46*'Data|FY27-31 Volumes'!S40/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W46*'Data|FY27-31 Volumes'!T40/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X46*'Data|FY27-31 Volumes'!U40/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y46*'Data|FY27-31 Volumes'!V40/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z46*'Data|FY27-31 Volumes'!W40/'Calc|FY27-31 Revenue'!W$8","v":11234817.832653448},{"$f":"'Calc|FY27-31 Prices'!AA46*'Data|FY27-31 Volumes'!X40/'Calc|FY27-31 Revenue'!X$8","v":12305409.653358333},{"$f":"'Calc|FY27-31 Prices'!AB46*'Data|FY27-31 Volumes'!Y40/'Calc|FY27-31 Revenue'!Y$8","v":13468925.420176353},{"$f":"'Calc|FY27-31 Prices'!AC46*'Data|FY27-31 Volumes'!Z40/'Calc|FY27-31 Revenue'!Z$8","v":14785458.334524825},{"$f":"'Calc|FY27-31 Prices'!AD46*'Data|FY27-31 Volumes'!AA40/'Calc|FY27-31 Revenue'!AA$8","v":16619554.355809918},{"$f":"'Calc|FY27-31 Prices'!AE46*'Data|FY27-31 Volumes'!AB40/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF46*'Data|FY27-31 Volumes'!AC40/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG46*'Data|FY27-31 Volumes'!AD40/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH46*'Data|FY27-31 Volumes'!AE40/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI46*'Data|FY27-31 Volumes'!AF40/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ46*'Data|FY27-31 Volumes'!AG40/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK46*'Data|FY27-31 Volumes'!AH40/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL46*'Data|FY27-31 Volumes'!AI40/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM46*'Data|FY27-31 Volumes'!AJ40/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN46*'Data|FY27-31 Volumes'!AK40/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO46*'Data|FY27-31 Volumes'!AL40/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP46*'Data|FY27-31 Volumes'!AM40/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ46*'Data|FY27-31 Volumes'!AN40/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR46*'Data|FY27-31 Volumes'!AO40/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS46*'Data|FY27-31 Volumes'!AP40/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT46*'Data|FY27-31 Volumes'!AQ40/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU46*'Data|FY27-31 Volumes'!AR40/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV46*'Data|FY27-31 Volumes'!AS40/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW46*'Data|FY27-31 Volumes'!AT40/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX46*'Data|FY27-31 Volumes'!AU40/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY46*'Data|FY27-31 Volumes'!AV40/'Calc|FY27-31 Revenue'!AV$8","v":2361270.1727825459},{"$f":"'Calc|FY27-31 Prices'!AZ46*'Data|FY27-31 Volumes'!AW40/'Calc|FY27-31 Revenue'!AW$8","v":2587835.8245837274},{"$f":"'Calc|FY27-31 Prices'!BA46*'Data|FY27-31 Volumes'!AX40/'Calc|FY27-31 Revenue'!AX$8","v":2831731.6919848118},{"$f":"'Calc|FY27-31 Prices'!BB46*'Data|FY27-31 Volumes'!AY40/'Calc|FY27-31 Revenue'!AY$8","v":3102187.7004055553},{"$f":"'Calc|FY27-31 Prices'!BC46*'Data|FY27-31 Volumes'!AZ40/'Calc|FY27-31 Revenue'!AZ$8","v":3488814.2747435435},{"$f":"'Calc|FY27-31 Prices'!BD46*'Data|FY27-31 Volumes'!BA40/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE46*'Data|FY27-31 Volumes'!BB40/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF46*'Data|FY27-31 Volumes'!BC40/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG46*'Data|FY27-31 Volumes'!BD40/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH46*'Data|FY27-31 Volumes'!BE40/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI46*'Data|FY27-31 Volumes'!BF40/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ46*'Data|FY27-31 Volumes'!BG40/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK46*'Data|FY27-31 Volumes'!BH40/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL46*'Data|FY27-31 Volumes'!BI40/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM46*'Data|FY27-31 Volumes'!BJ40/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN46*'Data|FY27-31 Volumes'!BK40/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO46*'Data|FY27-31 Volumes'!BL40/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP46*'Data|FY27-31 Volumes'!BM40/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ46*'Data|FY27-31 Volumes'!BN40/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR46*'Data|FY27-31 Volumes'!BO40/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS46*'Data|FY27-31 Volumes'!BP40/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT46*'Data|FY27-31 Volumes'!BQ40/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU46*'Data|FY27-31 Volumes'!BR40/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV46*'Data|FY27-31 Volumes'!BS40/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW46*'Data|FY27-31 Volumes'!BT40/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX46*'Data|FY27-31 Volumes'!BU40/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY46*'Data|FY27-31 Volumes'!BV40/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ46*'Data|FY27-31 Volumes'!BW40/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA46*'Data|FY27-31 Volumes'!BX40/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB46*'Data|FY27-31 Volumes'!BY40/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC46*'Data|FY27-31 Volumes'!BZ40/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD46*'Data|FY27-31 Volumes'!CA40/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE46*'Data|FY27-31 Volumes'!CB40/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF46*'Data|FY27-31 Volumes'!CC40/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG46*'Data|FY27-31 Volumes'!CD40/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH46*'Data|FY27-31 Volumes'!CE40/'Calc|FY27-31 Revenue'!CE$8","v":1903404.1938112383},{"$f":"'Calc|FY27-31 Prices'!CI46*'Data|FY27-31 Volumes'!CF40/'Calc|FY27-31 Revenue'!CF$8","v":2056961.4459918744},{"$f":"'Calc|FY27-31 Prices'!CJ46*'Data|FY27-31 Volumes'!CG40/'Calc|FY27-31 Revenue'!CG$8","v":2212463.7325544697},{"$f":"'Calc|FY27-31 Prices'!CK46*'Data|FY27-31 Volumes'!CH40/'Calc|FY27-31 Revenue'!CH$8","v":2378366.4156569368},{"$f":"'Calc|FY27-31 Prices'!CL46*'Data|FY27-31 Volumes'!CI40/'Calc|FY27-31 Revenue'!CI$8","v":2540117.184138495},{"$f":"'Calc|FY27-31 Prices'!CM46*'Data|FY27-31 Volumes'!CJ40/'Calc|FY27-31 Revenue'!CJ$8","v":993897.87978092837},{"$f":"'Calc|FY27-31 Prices'!CN46*'Data|FY27-31 Volumes'!CK40/'Calc|FY27-31 Revenue'!CK$8","v":1073133.6978133847},{"$f":"'Calc|FY27-31 Prices'!CO46*'Data|FY27-31 Volumes'!CL40/'Calc|FY27-31 Revenue'!CL$8","v":1154693.1459866618},{"$f":"'Calc|FY27-31 Prices'!CP46*'Data|FY27-31 Volumes'!CM40/'Calc|FY27-31 Revenue'!CM$8","v":1242732.509922537},{"$f":"'Calc|FY27-31 Prices'!CQ46*'Data|FY27-31 Volumes'!CN40/'Calc|FY27-31 Revenue'!CN$8","v":1324647.6120444105},{"$f":"SUMIFS($C40:$CN40,$C$13:$CN$13,CO$13)","v":16842189.057959624},18428345.913264573,20137523.265258893,22052952.999641206,24597552.499554995]
[null,{"$f":"'Admin|Lists'!$B$35","v":"NSP21"},{"$f":"'Calc|FY27-31 Prices'!F47*'Data|FY27-31 Volumes'!C41/'Calc|FY27-31 Revenue'!C$8","v":3762.1693507813275},{"$f":"'Calc|FY27-31 Prices'!G47*'Data|FY27-31 Volumes'!D41/'Calc|FY27-31 Revenue'!D$8","v":3957.5079685685673},{"$f":"'Calc|FY27-31 Prices'!H47*'Data|FY27-31 Volumes'!E41/'Calc|FY27-31 Revenue'!E$8","v":4168.4028871783876},{"$f":"'Calc|FY27-31 Prices'!I47*'Data|FY27-31 Volumes'!F41/'Calc|FY27-31 Revenue'!F$8","v":4397.803678151964},{"$f":"'Calc|FY27-31 Prices'!J47*'Data|FY27-31 Volumes'!G41/'Calc|FY27-31 Revenue'!G$8","v":4418.4042578660392},{"$f":"'Calc|FY27-31 Prices'!K47*'Data|FY27-31 Volumes'!H41/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L47*'Data|FY27-31 Volumes'!I41/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M47*'Data|FY27-31 Volumes'!J41/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N47*'Data|FY27-31 Volumes'!K41/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O47*'Data|FY27-31 Volumes'!L41/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P47*'Data|FY27-31 Volumes'!M41/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q47*'Data|FY27-31 Volumes'!N41/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R47*'Data|FY27-31 Volumes'!O41/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S47*'Data|FY27-31 Volumes'!P41/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T47*'Data|FY27-31 Volumes'!Q41/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U47*'Data|FY27-31 Volumes'!R41/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V47*'Data|FY27-31 Volumes'!S41/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W47*'Data|FY27-31 Volumes'!T41/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X47*'Data|FY27-31 Volumes'!U41/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y47*'Data|FY27-31 Volumes'!V41/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z47*'Data|FY27-31 Volumes'!W41/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA47*'Data|FY27-31 Volumes'!X41/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB47*'Data|FY27-31 Volumes'!Y41/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC47*'Data|FY27-31 Volumes'!Z41/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD47*'Data|FY27-31 Volumes'!AA41/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE47*'Data|FY27-31 Volumes'!AB41/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF47*'Data|FY27-31 Volumes'!AC41/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG47*'Data|FY27-31 Volumes'!AD41/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH47*'Data|FY27-31 Volumes'!AE41/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI47*'Data|FY27-31 Volumes'!AF41/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ47*'Data|FY27-31 Volumes'!AG41/'Calc|FY27-31 Revenue'!AG$8","v":39849.520437574116},{"$f":"'Calc|FY27-31 Prices'!AK47*'Data|FY27-31 Volumes'!AH41/'Calc|FY27-31 Revenue'!AH$8","v":44126.757572183116},{"$f":"'Calc|FY27-31 Prices'!AL47*'Data|FY27-31 Volumes'!AI41/'Calc|FY27-31 Revenue'!AI$8","v":42561.41791959323},{"$f":"'Calc|FY27-31 Prices'!AM47*'Data|FY27-31 Volumes'!AJ41/'Calc|FY27-31 Revenue'!AJ$8","v":42816.839549467077},{"$f":"'Calc|FY27-31 Prices'!AN47*'Data|FY27-31 Volumes'!AK41/'Calc|FY27-31 Revenue'!AK$8","v":41417.225969845786},{"$f":"'Calc|FY27-31 Prices'!AO47*'Data|FY27-31 Volumes'!AL41/'Calc|FY27-31 Revenue'!AL$8","v":35854.376320744974},{"$f":"'Calc|FY27-31 Prices'!AP47*'Data|FY27-31 Volumes'!AM41/'Calc|FY27-31 Revenue'!AM$8","v":39669.928184626297},{"$f":"'Calc|FY27-31 Prices'!AQ47*'Data|FY27-31 Volumes'!AN41/'Calc|FY27-31 Revenue'!AN$8","v":38185.749331858911},{"$f":"'Calc|FY27-31 Prices'!AR47*'Data|FY27-31 Volumes'!AO41/'Calc|FY27-31 Revenue'!AO$8","v":38420.55272211133},{"$f":"'Calc|FY27-31 Prices'!AS47*'Data|FY27-31 Volumes'!AP41/'Calc|FY27-31 Revenue'!AP$8","v":37250.196428209645},{"$f":"'Calc|FY27-31 Prices'!AT47*'Data|FY27-31 Volumes'!AQ41/'Calc|FY27-31 Revenue'!AQ$8","v":23086.016637764842},{"$f":"'Calc|FY27-31 Prices'!AU47*'Data|FY27-31 Volumes'!AR41/'Calc|FY27-31 Revenue'!AR$8","v":23517.403320115754},{"$f":"'Calc|FY27-31 Prices'!AV47*'Data|FY27-31 Volumes'!AS41/'Calc|FY27-31 Revenue'!AS$8","v":24263.578743423706},{"$f":"'Calc|FY27-31 Prices'!AW47*'Data|FY27-31 Volumes'!AT41/'Calc|FY27-31 Revenue'!AT$8","v":24346.864848341844},{"$f":"'Calc|FY27-31 Prices'!AX47*'Data|FY27-31 Volumes'!AU41/'Calc|FY27-31 Revenue'!AU$8","v":24368.348141184761},{"$f":"'Calc|FY27-31 Prices'!AY47*'Data|FY27-31 Volumes'!AV41/'Calc|FY27-31 Revenue'!AV$8","v":64839.490136198176},{"$f":"'Calc|FY27-31 Prices'!AZ47*'Data|FY27-31 Volumes'!AW41/'Calc|FY27-31 Revenue'!AW$8","v":66093.990238763741},{"$f":"'Calc|FY27-31 Prices'!BA47*'Data|FY27-31 Volumes'!AX41/'Calc|FY27-31 Revenue'!AX$8","v":67875.075926887977},{"$f":"'Calc|FY27-31 Prices'!BB47*'Data|FY27-31 Volumes'!AY41/'Calc|FY27-31 Revenue'!AY$8","v":68150.971640457792},{"$f":"'Calc|FY27-31 Prices'!BC47*'Data|FY27-31 Volumes'!AZ41/'Calc|FY27-31 Revenue'!AZ$8","v":67949.075746938921},{"$f":"'Calc|FY27-31 Prices'!BD47*'Data|FY27-31 Volumes'!BA41/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE47*'Data|FY27-31 Volumes'!BB41/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF47*'Data|FY27-31 Volumes'!BC41/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG47*'Data|FY27-31 Volumes'!BD41/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH47*'Data|FY27-31 Volumes'!BE41/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI47*'Data|FY27-31 Volumes'!BF41/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ47*'Data|FY27-31 Volumes'!BG41/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK47*'Data|FY27-31 Volumes'!BH41/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL47*'Data|FY27-31 Volumes'!BI41/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM47*'Data|FY27-31 Volumes'!BJ41/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN47*'Data|FY27-31 Volumes'!BK41/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO47*'Data|FY27-31 Volumes'!BL41/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP47*'Data|FY27-31 Volumes'!BM41/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ47*'Data|FY27-31 Volumes'!BN41/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR47*'Data|FY27-31 Volumes'!BO41/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS47*'Data|FY27-31 Volumes'!BP41/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT47*'Data|FY27-31 Volumes'!BQ41/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU47*'Data|FY27-31 Volumes'!BR41/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV47*'Data|FY27-31 Volumes'!BS41/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW47*'Data|FY27-31 Volumes'!BT41/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX47*'Data|FY27-31 Volumes'!BU41/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY47*'Data|FY27-31 Volumes'!BV41/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ47*'Data|FY27-31 Volumes'!BW41/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA47*'Data|FY27-31 Volumes'!BX41/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB47*'Data|FY27-31 Volumes'!BY41/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC47*'Data|FY27-31 Volumes'!BZ41/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD47*'Data|FY27-31 Volumes'!CA41/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE47*'Data|FY27-31 Volumes'!CB41/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF47*'Data|FY27-31 Volumes'!CC41/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG47*'Data|FY27-31 Volumes'!CD41/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH47*'Data|FY27-31 Volumes'!CE41/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI47*'Data|FY27-31 Volumes'!CF41/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ47*'Data|FY27-31 Volumes'!CG41/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK47*'Data|FY27-31 Volumes'!CH41/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL47*'Data|FY27-31 Volumes'!CI41/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM47*'Data|FY27-31 Volumes'!CJ41/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN47*'Data|FY27-31 Volumes'!CK41/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO47*'Data|FY27-31 Volumes'!CL41/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP47*'Data|FY27-31 Volumes'!CM41/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ47*'Data|FY27-31 Volumes'!CN41/'Calc|FY27-31 Revenue'!CN$8","v":0},167391.57288306343,177365.58728425749,177054.22480894221,178133.03243853,175403.25054404515]
[null,{"$f":"'Admin|Lists'!$B$36","v":"NSP27"},{"$f":"'Calc|FY27-31 Prices'!F48*'Data|FY27-31 Volumes'!C42/'Calc|FY27-31 Revenue'!C$8","v":196385.24011078529},{"$f":"'Calc|FY27-31 Prices'!G48*'Data|FY27-31 Volumes'!D42/'Calc|FY27-31 Revenue'!D$8","v":220987.24496486879},{"$f":"'Calc|FY27-31 Prices'!H48*'Data|FY27-31 Volumes'!E42/'Calc|FY27-31 Revenue'!E$8","v":248270.07596034475},{"$f":"'Calc|FY27-31 Prices'!I48*'Data|FY27-31 Volumes'!F42/'Calc|FY27-31 Revenue'!F$8","v":278468.92890058237},{"$f":"'Calc|FY27-31 Prices'!J48*'Data|FY27-31 Volumes'!G42/'Calc|FY27-31 Revenue'!G$8","v":308920.09769580053},{"$f":"'Calc|FY27-31 Prices'!K48*'Data|FY27-31 Volumes'!H42/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L48*'Data|FY27-31 Volumes'!I42/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M48*'Data|FY27-31 Volumes'!J42/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N48*'Data|FY27-31 Volumes'!K42/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O48*'Data|FY27-31 Volumes'!L42/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P48*'Data|FY27-31 Volumes'!M42/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q48*'Data|FY27-31 Volumes'!N42/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R48*'Data|FY27-31 Volumes'!O42/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S48*'Data|FY27-31 Volumes'!P42/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T48*'Data|FY27-31 Volumes'!Q42/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U48*'Data|FY27-31 Volumes'!R42/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V48*'Data|FY27-31 Volumes'!S42/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W48*'Data|FY27-31 Volumes'!T42/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X48*'Data|FY27-31 Volumes'!U42/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y48*'Data|FY27-31 Volumes'!V42/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z48*'Data|FY27-31 Volumes'!W42/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA48*'Data|FY27-31 Volumes'!X42/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB48*'Data|FY27-31 Volumes'!Y42/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC48*'Data|FY27-31 Volumes'!Z42/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD48*'Data|FY27-31 Volumes'!AA42/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE48*'Data|FY27-31 Volumes'!AB42/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF48*'Data|FY27-31 Volumes'!AC42/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG48*'Data|FY27-31 Volumes'!AD42/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH48*'Data|FY27-31 Volumes'!AE42/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI48*'Data|FY27-31 Volumes'!AF42/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ48*'Data|FY27-31 Volumes'!AG42/'Calc|FY27-31 Revenue'!AG$8","v":1248163.3953006011},{"$f":"'Calc|FY27-31 Prices'!AK48*'Data|FY27-31 Volumes'!AH42/'Calc|FY27-31 Revenue'!AH$8","v":1497512.9590962948},{"$f":"'Calc|FY27-31 Prices'!AL48*'Data|FY27-31 Volumes'!AI42/'Calc|FY27-31 Revenue'!AI$8","v":1562874.5712761749},{"$f":"'Calc|FY27-31 Prices'!AM48*'Data|FY27-31 Volumes'!AJ42/'Calc|FY27-31 Revenue'!AJ$8","v":1732842.8764451775},{"$f":"'Calc|FY27-31 Prices'!AN48*'Data|FY27-31 Volumes'!AK42/'Calc|FY27-31 Revenue'!AK$8","v":1907364.430489907},{"$f":"'Calc|FY27-31 Prices'!AO48*'Data|FY27-31 Volumes'!AL42/'Calc|FY27-31 Revenue'!AL$8","v":1065957.007024545},{"$f":"'Calc|FY27-31 Prices'!AP48*'Data|FY27-31 Volumes'!AM42/'Calc|FY27-31 Revenue'!AM$8","v":1282014.425897293},{"$f":"'Calc|FY27-31 Prices'!AQ48*'Data|FY27-31 Volumes'!AN42/'Calc|FY27-31 Revenue'!AN$8","v":1335885.2733093814},{"$f":"'Calc|FY27-31 Prices'!AR48*'Data|FY27-31 Volumes'!AO42/'Calc|FY27-31 Revenue'!AO$8","v":1485457.103681209},{"$f":"'Calc|FY27-31 Prices'!AS48*'Data|FY27-31 Volumes'!AP42/'Calc|FY27-31 Revenue'!AP$8","v":1633626.2564663608},{"$f":"'Calc|FY27-31 Prices'!AT48*'Data|FY27-31 Volumes'!AQ42/'Calc|FY27-31 Revenue'!AQ$8","v":657071.52884095232},{"$f":"'Calc|FY27-31 Prices'!AU48*'Data|FY27-31 Volumes'!AR42/'Calc|FY27-31 Revenue'!AR$8","v":721115.89692305203},{"$f":"'Calc|FY27-31 Prices'!AV48*'Data|FY27-31 Volumes'!AS42/'Calc|FY27-31 Revenue'!AS$8","v":807836.23403735203},{"$f":"'Calc|FY27-31 Prices'!AW48*'Data|FY27-31 Volumes'!AT42/'Calc|FY27-31 Revenue'!AT$8","v":900095.88365073467},{"$f":"'Calc|FY27-31 Prices'!AX48*'Data|FY27-31 Volumes'!AU42/'Calc|FY27-31 Revenue'!AU$8","v":1035384.9784977275},{"$f":"'Calc|FY27-31 Prices'!AY48*'Data|FY27-31 Volumes'!AV42/'Calc|FY27-31 Revenue'!AV$8","v":6129242.9780484224},{"$f":"'Calc|FY27-31 Prices'!AZ48*'Data|FY27-31 Volumes'!AW42/'Calc|FY27-31 Revenue'!AW$8","v":6763362.2158373892},{"$f":"'Calc|FY27-31 Prices'!BA48*'Data|FY27-31 Volumes'!AX42/'Calc|FY27-31 Revenue'!AX$8","v":7530287.436348509},{"$f":"'Calc|FY27-31 Prices'!BB48*'Data|FY27-31 Volumes'!AY42/'Calc|FY27-31 Revenue'!AY$8","v":8410170.5870944243},{"$f":"'Calc|FY27-31 Prices'!BC48*'Data|FY27-31 Volumes'!AZ42/'Calc|FY27-31 Revenue'!AZ$8","v":9598343.6261913031},{"$f":"'Calc|FY27-31 Prices'!BD48*'Data|FY27-31 Volumes'!BA42/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE48*'Data|FY27-31 Volumes'!BB42/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF48*'Data|FY27-31 Volumes'!BC42/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG48*'Data|FY27-31 Volumes'!BD42/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH48*'Data|FY27-31 Volumes'!BE42/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI48*'Data|FY27-31 Volumes'!BF42/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ48*'Data|FY27-31 Volumes'!BG42/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK48*'Data|FY27-31 Volumes'!BH42/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL48*'Data|FY27-31 Volumes'!BI42/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM48*'Data|FY27-31 Volumes'!BJ42/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN48*'Data|FY27-31 Volumes'!BK42/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO48*'Data|FY27-31 Volumes'!BL42/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP48*'Data|FY27-31 Volumes'!BM42/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ48*'Data|FY27-31 Volumes'!BN42/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR48*'Data|FY27-31 Volumes'!BO42/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS48*'Data|FY27-31 Volumes'!BP42/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT48*'Data|FY27-31 Volumes'!BQ42/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU48*'Data|FY27-31 Volumes'!BR42/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV48*'Data|FY27-31 Volumes'!BS42/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW48*'Data|FY27-31 Volumes'!BT42/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX48*'Data|FY27-31 Volumes'!BU42/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY48*'Data|FY27-31 Volumes'!BV42/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ48*'Data|FY27-31 Volumes'!BW42/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA48*'Data|FY27-31 Volumes'!BX42/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB48*'Data|FY27-31 Volumes'!BY42/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC48*'Data|FY27-31 Volumes'!BZ42/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD48*'Data|FY27-31 Volumes'!CA42/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE48*'Data|FY27-31 Volumes'!CB42/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF48*'Data|FY27-31 Volumes'!CC42/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG48*'Data|FY27-31 Volumes'!CD42/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH48*'Data|FY27-31 Volumes'!CE42/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI48*'Data|FY27-31 Volumes'!CF42/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ48*'Data|FY27-31 Volumes'!CG42/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK48*'Data|FY27-31 Volumes'!CH42/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL48*'Data|FY27-31 Volumes'!CI42/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM48*'Data|FY27-31 Volumes'!CJ42/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN48*'Data|FY27-31 Volumes'!CK42/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO48*'Data|FY27-31 Volumes'!CL42/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP48*'Data|FY27-31 Volumes'!CM42/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ48*'Data|FY27-31 Volumes'!CN42/'Calc|FY27-31 Revenue'!CN$8","v":0},9296820.1493253075,10484992.742718898,11485153.590931762,12807035.379772127,14483639.389341099]
[null,{"$f":"'Admin|Lists'!$B$37","v":"SSP27"},{"$f":"'Calc|FY27-31 Prices'!F49*'Data|FY27-31 Volumes'!C43/'Calc|FY27-31 Revenue'!C$8","v":22422.529330656711},{"$f":"'Calc|FY27-31 Prices'!G49*'Data|FY27-31 Volumes'!D43/'Calc|FY27-31 Revenue'!D$8","v":25169.750680096087},{"$f":"'Calc|FY27-31 Prices'!H49*'Data|FY27-31 Volumes'!E43/'Calc|FY27-31 Revenue'!E$8","v":28345.139632813032},{"$f":"'Calc|FY27-31 Prices'!I49*'Data|FY27-31 Volumes'!F43/'Calc|FY27-31 Revenue'!F$8","v":31840.098629820219},{"$f":"'Calc|FY27-31 Prices'!J49*'Data|FY27-31 Volumes'!G43/'Calc|FY27-31 Revenue'!G$8","v":35163.133885517229},{"$f":"'Calc|FY27-31 Prices'!K49*'Data|FY27-31 Volumes'!H43/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L49*'Data|FY27-31 Volumes'!I43/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M49*'Data|FY27-31 Volumes'!J43/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N49*'Data|FY27-31 Volumes'!K43/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O49*'Data|FY27-31 Volumes'!L43/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P49*'Data|FY27-31 Volumes'!M43/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q49*'Data|FY27-31 Volumes'!N43/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R49*'Data|FY27-31 Volumes'!O43/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S49*'Data|FY27-31 Volumes'!P43/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T49*'Data|FY27-31 Volumes'!Q43/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U49*'Data|FY27-31 Volumes'!R43/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V49*'Data|FY27-31 Volumes'!S43/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W49*'Data|FY27-31 Volumes'!T43/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X49*'Data|FY27-31 Volumes'!U43/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y49*'Data|FY27-31 Volumes'!V43/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z49*'Data|FY27-31 Volumes'!W43/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA49*'Data|FY27-31 Volumes'!X43/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB49*'Data|FY27-31 Volumes'!Y43/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC49*'Data|FY27-31 Volumes'!Z43/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD49*'Data|FY27-31 Volumes'!AA43/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE49*'Data|FY27-31 Volumes'!AB43/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF49*'Data|FY27-31 Volumes'!AC43/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG49*'Data|FY27-31 Volumes'!AD43/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH49*'Data|FY27-31 Volumes'!AE43/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI49*'Data|FY27-31 Volumes'!AF43/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ49*'Data|FY27-31 Volumes'!AG43/'Calc|FY27-31 Revenue'!AG$8","v":109288.97707852341},{"$f":"'Calc|FY27-31 Prices'!AK49*'Data|FY27-31 Volumes'!AH43/'Calc|FY27-31 Revenue'!AH$8","v":128318.277073012},{"$f":"'Calc|FY27-31 Prices'!AL49*'Data|FY27-31 Volumes'!AI43/'Calc|FY27-31 Revenue'!AI$8","v":133151.0753699069},{"$f":"'Calc|FY27-31 Prices'!AM49*'Data|FY27-31 Volumes'!AJ43/'Calc|FY27-31 Revenue'!AJ$8","v":145611.72312848593},{"$f":"'Calc|FY27-31 Prices'!AN49*'Data|FY27-31 Volumes'!AK43/'Calc|FY27-31 Revenue'!AK$8","v":149484.68570323766},{"$f":"'Calc|FY27-31 Prices'!AO49*'Data|FY27-31 Volumes'!AL43/'Calc|FY27-31 Revenue'!AL$8","v":105114.97518067883},{"$f":"'Calc|FY27-31 Prices'!AP49*'Data|FY27-31 Volumes'!AM43/'Calc|FY27-31 Revenue'!AM$8","v":123984.62518525391},{"$f":"'Calc|FY27-31 Prices'!AQ49*'Data|FY27-31 Volumes'!AN43/'Calc|FY27-31 Revenue'!AN$8","v":127666.59582892201},{"$f":"'Calc|FY27-31 Prices'!AR49*'Data|FY27-31 Volumes'!AO43/'Calc|FY27-31 Revenue'!AO$8","v":140048.70645338402},{"$f":"'Calc|FY27-31 Prices'!AS49*'Data|FY27-31 Volumes'!AP43/'Calc|FY27-31 Revenue'!AP$8","v":144424.35900624192},{"$f":"'Calc|FY27-31 Prices'!AT49*'Data|FY27-31 Volumes'!AQ43/'Calc|FY27-31 Revenue'!AQ$8","v":88212.952722200993},{"$f":"'Calc|FY27-31 Prices'!AU49*'Data|FY27-31 Volumes'!AR43/'Calc|FY27-31 Revenue'!AR$8","v":96007.025751019901},{"$f":"'Calc|FY27-31 Prices'!AV49*'Data|FY27-31 Volumes'!AS43/'Calc|FY27-31 Revenue'!AS$8","v":105596.65807409147},{"$f":"'Calc|FY27-31 Prices'!AW49*'Data|FY27-31 Volumes'!AT43/'Calc|FY27-31 Revenue'!AT$8","v":114609.09008455662},{"$f":"'Calc|FY27-31 Prices'!AX49*'Data|FY27-31 Volumes'!AU43/'Calc|FY27-31 Revenue'!AU$8","v":124224.31733680781},{"$f":"'Calc|FY27-31 Prices'!AY49*'Data|FY27-31 Volumes'!AV43/'Calc|FY27-31 Revenue'!AV$8","v":656589.31743719731},{"$f":"'Calc|FY27-31 Prices'!AZ49*'Data|FY27-31 Volumes'!AW43/'Calc|FY27-31 Revenue'!AW$8","v":715023.70505923091},{"$f":"'Calc|FY27-31 Prices'!BA49*'Data|FY27-31 Volumes'!AX43/'Calc|FY27-31 Revenue'!AX$8","v":791531.17299545521},{"$f":"'Calc|FY27-31 Prices'!BB49*'Data|FY27-31 Volumes'!AY43/'Calc|FY27-31 Revenue'!AY$8","v":858340.72689234908},{"$f":"'Calc|FY27-31 Prices'!BC49*'Data|FY27-31 Volumes'!AZ43/'Calc|FY27-31 Revenue'!AZ$8","v":925616.21315435204},{"$f":"'Calc|FY27-31 Prices'!BD49*'Data|FY27-31 Volumes'!BA43/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE49*'Data|FY27-31 Volumes'!BB43/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF49*'Data|FY27-31 Volumes'!BC43/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG49*'Data|FY27-31 Volumes'!BD43/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH49*'Data|FY27-31 Volumes'!BE43/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI49*'Data|FY27-31 Volumes'!BF43/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ49*'Data|FY27-31 Volumes'!BG43/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK49*'Data|FY27-31 Volumes'!BH43/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL49*'Data|FY27-31 Volumes'!BI43/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM49*'Data|FY27-31 Volumes'!BJ43/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN49*'Data|FY27-31 Volumes'!BK43/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO49*'Data|FY27-31 Volumes'!BL43/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP49*'Data|FY27-31 Volumes'!BM43/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ49*'Data|FY27-31 Volumes'!BN43/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR49*'Data|FY27-31 Volumes'!BO43/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS49*'Data|FY27-31 Volumes'!BP43/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT49*'Data|FY27-31 Volumes'!BQ43/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU49*'Data|FY27-31 Volumes'!BR43/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV49*'Data|FY27-31 Volumes'!BS43/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW49*'Data|FY27-31 Volumes'!BT43/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX49*'Data|FY27-31 Volumes'!BU43/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY49*'Data|FY27-31 Volumes'!BV43/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ49*'Data|FY27-31 Volumes'!BW43/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA49*'Data|FY27-31 Volumes'!BX43/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB49*'Data|FY27-31 Volumes'!BY43/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC49*'Data|FY27-31 Volumes'!BZ43/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD49*'Data|FY27-31 Volumes'!CA43/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE49*'Data|FY27-31 Volumes'!CB43/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF49*'Data|FY27-31 Volumes'!CC43/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG49*'Data|FY27-31 Volumes'!CD43/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH49*'Data|FY27-31 Volumes'!CE43/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI49*'Data|FY27-31 Volumes'!CF43/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ49*'Data|FY27-31 Volumes'!CG43/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK49*'Data|FY27-31 Volumes'!CH43/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL49*'Data|FY27-31 Volumes'!CI43/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM49*'Data|FY27-31 Volumes'!CJ43/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN49*'Data|FY27-31 Volumes'!CK43/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO49*'Data|FY27-31 Volumes'!CL43/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP49*'Data|FY27-31 Volumes'!CM43/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ49*'Data|FY27-31 Volumes'!CN43/'Calc|FY27-31 Revenue'!CN$8","v":0},981628.75174925732,1088503.3837486128,1186290.6419011885,1290450.3451885958,1378912.7090861567]
[null,{"$f":"'Admin|Lists'!$B$38","v":"NEE52"},{"$f":"'Calc|FY27-31 Prices'!F50*'Data|FY27-31 Volumes'!C44/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G50*'Data|FY27-31 Volumes'!D44/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H50*'Data|FY27-31 Volumes'!E44/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I50*'Data|FY27-31 Volumes'!F44/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J50*'Data|FY27-31 Volumes'!G44/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K50*'Data|FY27-31 Volumes'!H44/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L50*'Data|FY27-31 Volumes'!I44/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M50*'Data|FY27-31 Volumes'!J44/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N50*'Data|FY27-31 Volumes'!K44/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O50*'Data|FY27-31 Volumes'!L44/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P50*'Data|FY27-31 Volumes'!M44/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q50*'Data|FY27-31 Volumes'!N44/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R50*'Data|FY27-31 Volumes'!O44/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S50*'Data|FY27-31 Volumes'!P44/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T50*'Data|FY27-31 Volumes'!Q44/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U50*'Data|FY27-31 Volumes'!R44/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V50*'Data|FY27-31 Volumes'!S44/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W50*'Data|FY27-31 Volumes'!T44/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X50*'Data|FY27-31 Volumes'!U44/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y50*'Data|FY27-31 Volumes'!V44/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z50*'Data|FY27-31 Volumes'!W44/'Calc|FY27-31 Revenue'!W$8","v":4153596.1363494103},{"$f":"'Calc|FY27-31 Prices'!AA50*'Data|FY27-31 Volumes'!X44/'Calc|FY27-31 Revenue'!X$8","v":4111193.996101405},{"$f":"'Calc|FY27-31 Prices'!AB50*'Data|FY27-31 Volumes'!Y44/'Calc|FY27-31 Revenue'!Y$8","v":4068983.9004498599},{"$f":"'Calc|FY27-31 Prices'!AC50*'Data|FY27-31 Volumes'!Z44/'Calc|FY27-31 Revenue'!Z$8","v":4027968.2864964469},{"$f":"'Calc|FY27-31 Prices'!AD50*'Data|FY27-31 Volumes'!AA44/'Calc|FY27-31 Revenue'!AA$8","v":3949030.4779111333},{"$f":"'Calc|FY27-31 Prices'!AE50*'Data|FY27-31 Volumes'!AB44/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF50*'Data|FY27-31 Volumes'!AC44/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG50*'Data|FY27-31 Volumes'!AD44/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH50*'Data|FY27-31 Volumes'!AE44/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI50*'Data|FY27-31 Volumes'!AF44/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ50*'Data|FY27-31 Volumes'!AG44/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK50*'Data|FY27-31 Volumes'!AH44/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL50*'Data|FY27-31 Volumes'!AI44/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM50*'Data|FY27-31 Volumes'!AJ44/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN50*'Data|FY27-31 Volumes'!AK44/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO50*'Data|FY27-31 Volumes'!AL44/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP50*'Data|FY27-31 Volumes'!AM44/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ50*'Data|FY27-31 Volumes'!AN44/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR50*'Data|FY27-31 Volumes'!AO44/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS50*'Data|FY27-31 Volumes'!AP44/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT50*'Data|FY27-31 Volumes'!AQ44/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU50*'Data|FY27-31 Volumes'!AR44/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV50*'Data|FY27-31 Volumes'!AS44/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW50*'Data|FY27-31 Volumes'!AT44/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX50*'Data|FY27-31 Volumes'!AU44/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY50*'Data|FY27-31 Volumes'!AV44/'Calc|FY27-31 Revenue'!AV$8","v":4378229.1366670802},{"$f":"'Calc|FY27-31 Prices'!AZ50*'Data|FY27-31 Volumes'!AW44/'Calc|FY27-31 Revenue'!AW$8","v":4333511.4378854558},{"$f":"'Calc|FY27-31 Prices'!BA50*'Data|FY27-31 Volumes'!AX44/'Calc|FY27-31 Revenue'!AX$8","v":4288994.9341723509},{"$f":"'Calc|FY27-31 Prices'!BB50*'Data|FY27-31 Volumes'!AY44/'Calc|FY27-31 Revenue'!AY$8","v":4245736.107475278},{"$f":"'Calc|FY27-31 Prices'!BC50*'Data|FY27-31 Volumes'!AZ44/'Calc|FY27-31 Revenue'!AZ$8","v":4162503.5515378541},{"$f":"'Calc|FY27-31 Prices'!BD50*'Data|FY27-31 Volumes'!BA44/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE50*'Data|FY27-31 Volumes'!BB44/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF50*'Data|FY27-31 Volumes'!BC44/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG50*'Data|FY27-31 Volumes'!BD44/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH50*'Data|FY27-31 Volumes'!BE44/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI50*'Data|FY27-31 Volumes'!BF44/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ50*'Data|FY27-31 Volumes'!BG44/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK50*'Data|FY27-31 Volumes'!BH44/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL50*'Data|FY27-31 Volumes'!BI44/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM50*'Data|FY27-31 Volumes'!BJ44/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN50*'Data|FY27-31 Volumes'!BK44/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO50*'Data|FY27-31 Volumes'!BL44/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP50*'Data|FY27-31 Volumes'!BM44/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ50*'Data|FY27-31 Volumes'!BN44/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR50*'Data|FY27-31 Volumes'!BO44/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS50*'Data|FY27-31 Volumes'!BP44/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT50*'Data|FY27-31 Volumes'!BQ44/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU50*'Data|FY27-31 Volumes'!BR44/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV50*'Data|FY27-31 Volumes'!BS44/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW50*'Data|FY27-31 Volumes'!BT44/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX50*'Data|FY27-31 Volumes'!BU44/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY50*'Data|FY27-31 Volumes'!BV44/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ50*'Data|FY27-31 Volumes'!BW44/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA50*'Data|FY27-31 Volumes'!BX44/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB50*'Data|FY27-31 Volumes'!BY44/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC50*'Data|FY27-31 Volumes'!BZ44/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD50*'Data|FY27-31 Volumes'!CA44/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE50*'Data|FY27-31 Volumes'!CB44/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF50*'Data|FY27-31 Volumes'!CC44/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG50*'Data|FY27-31 Volumes'!CD44/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH50*'Data|FY27-31 Volumes'!CE44/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI50*'Data|FY27-31 Volumes'!CF44/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ50*'Data|FY27-31 Volumes'!CG44/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK50*'Data|FY27-31 Volumes'!CH44/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL50*'Data|FY27-31 Volumes'!CI44/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM50*'Data|FY27-31 Volumes'!CJ44/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN50*'Data|FY27-31 Volumes'!CK44/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO50*'Data|FY27-31 Volumes'!CL44/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP50*'Data|FY27-31 Volumes'!CM44/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ50*'Data|FY27-31 Volumes'!CN44/'Calc|FY27-31 Revenue'!CN$8","v":0},8531825.27301649,8444705.4339868613,8357978.8346222108,8273704.3939717244,8111534.0294489879]
[null,{"$f":"'Admin|Lists'!$B$39","v":"NEE55"},{"$f":"'Calc|FY27-31 Prices'!F51*'Data|FY27-31 Volumes'!C45/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G51*'Data|FY27-31 Volumes'!D45/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H51*'Data|FY27-31 Volumes'!E45/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I51*'Data|FY27-31 Volumes'!F45/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J51*'Data|FY27-31 Volumes'!G45/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K51*'Data|FY27-31 Volumes'!H45/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L51*'Data|FY27-31 Volumes'!I45/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M51*'Data|FY27-31 Volumes'!J45/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N51*'Data|FY27-31 Volumes'!K45/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O51*'Data|FY27-31 Volumes'!L45/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P51*'Data|FY27-31 Volumes'!M45/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q51*'Data|FY27-31 Volumes'!N45/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R51*'Data|FY27-31 Volumes'!O45/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S51*'Data|FY27-31 Volumes'!P45/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T51*'Data|FY27-31 Volumes'!Q45/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U51*'Data|FY27-31 Volumes'!R45/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V51*'Data|FY27-31 Volumes'!S45/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W51*'Data|FY27-31 Volumes'!T45/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X51*'Data|FY27-31 Volumes'!U45/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y51*'Data|FY27-31 Volumes'!V45/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z51*'Data|FY27-31 Volumes'!W45/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA51*'Data|FY27-31 Volumes'!X45/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB51*'Data|FY27-31 Volumes'!Y45/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC51*'Data|FY27-31 Volumes'!Z45/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD51*'Data|FY27-31 Volumes'!AA45/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE51*'Data|FY27-31 Volumes'!AB45/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF51*'Data|FY27-31 Volumes'!AC45/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG51*'Data|FY27-31 Volumes'!AD45/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH51*'Data|FY27-31 Volumes'!AE45/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI51*'Data|FY27-31 Volumes'!AF45/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ51*'Data|FY27-31 Volumes'!AG45/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK51*'Data|FY27-31 Volumes'!AH45/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL51*'Data|FY27-31 Volumes'!AI45/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM51*'Data|FY27-31 Volumes'!AJ45/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN51*'Data|FY27-31 Volumes'!AK45/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO51*'Data|FY27-31 Volumes'!AL45/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP51*'Data|FY27-31 Volumes'!AM45/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ51*'Data|FY27-31 Volumes'!AN45/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR51*'Data|FY27-31 Volumes'!AO45/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS51*'Data|FY27-31 Volumes'!AP45/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT51*'Data|FY27-31 Volumes'!AQ45/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU51*'Data|FY27-31 Volumes'!AR45/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV51*'Data|FY27-31 Volumes'!AS45/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW51*'Data|FY27-31 Volumes'!AT45/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX51*'Data|FY27-31 Volumes'!AU45/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY51*'Data|FY27-31 Volumes'!AV45/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ51*'Data|FY27-31 Volumes'!AW45/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA51*'Data|FY27-31 Volumes'!AX45/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB51*'Data|FY27-31 Volumes'!AY45/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC51*'Data|FY27-31 Volumes'!AZ45/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD51*'Data|FY27-31 Volumes'!BA45/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE51*'Data|FY27-31 Volumes'!BB45/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF51*'Data|FY27-31 Volumes'!BC45/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG51*'Data|FY27-31 Volumes'!BD45/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH51*'Data|FY27-31 Volumes'!BE45/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI51*'Data|FY27-31 Volumes'!BF45/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ51*'Data|FY27-31 Volumes'!BG45/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK51*'Data|FY27-31 Volumes'!BH45/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL51*'Data|FY27-31 Volumes'!BI45/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM51*'Data|FY27-31 Volumes'!BJ45/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN51*'Data|FY27-31 Volumes'!BK45/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO51*'Data|FY27-31 Volumes'!BL45/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP51*'Data|FY27-31 Volumes'!BM45/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ51*'Data|FY27-31 Volumes'!BN45/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR51*'Data|FY27-31 Volumes'!BO45/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS51*'Data|FY27-31 Volumes'!BP45/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT51*'Data|FY27-31 Volumes'!BQ45/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU51*'Data|FY27-31 Volumes'!BR45/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV51*'Data|FY27-31 Volumes'!BS45/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW51*'Data|FY27-31 Volumes'!BT45/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX51*'Data|FY27-31 Volumes'!BU45/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY51*'Data|FY27-31 Volumes'!BV45/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ51*'Data|FY27-31 Volumes'!BW45/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA51*'Data|FY27-31 Volumes'!BX45/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB51*'Data|FY27-31 Volumes'!BY45/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC51*'Data|FY27-31 Volumes'!BZ45/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD51*'Data|FY27-31 Volumes'!CA45/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE51*'Data|FY27-31 Volumes'!CB45/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF51*'Data|FY27-31 Volumes'!CC45/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG51*'Data|FY27-31 Volumes'!CD45/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH51*'Data|FY27-31 Volumes'!CE45/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI51*'Data|FY27-31 Volumes'!CF45/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ51*'Data|FY27-31 Volumes'!CG45/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK51*'Data|FY27-31 Volumes'!CH45/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL51*'Data|FY27-31 Volumes'!CI45/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM51*'Data|FY27-31 Volumes'!CJ45/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN51*'Data|FY27-31 Volumes'!CK45/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO51*'Data|FY27-31 Volumes'!CL45/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP51*'Data|FY27-31 Volumes'!CM45/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ51*'Data|FY27-31 Volumes'!CN45/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$40","v":"NSP55"},{"$f":"'Calc|FY27-31 Prices'!F52*'Data|FY27-31 Volumes'!C46/'Calc|FY27-31 Revenue'!C$8","v":2763.2533132128883},{"$f":"'Calc|FY27-31 Prices'!G52*'Data|FY27-31 Volumes'!D46/'Calc|FY27-31 Revenue'!D$8","v":3283.593375770427},{"$f":"'Calc|FY27-31 Prices'!H52*'Data|FY27-31 Volumes'!E46/'Calc|FY27-31 Revenue'!E$8","v":3834.3409109777099},{"$f":"'Calc|FY27-31 Prices'!I52*'Data|FY27-31 Volumes'!F46/'Calc|FY27-31 Revenue'!F$8","v":4420.2927268692247},{"$f":"'Calc|FY27-31 Prices'!J52*'Data|FY27-31 Volumes'!G46/'Calc|FY27-31 Revenue'!G$8","v":4835.5821556707424},{"$f":"'Calc|FY27-31 Prices'!K52*'Data|FY27-31 Volumes'!H46/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L52*'Data|FY27-31 Volumes'!I46/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M52*'Data|FY27-31 Volumes'!J46/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N52*'Data|FY27-31 Volumes'!K46/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O52*'Data|FY27-31 Volumes'!L46/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P52*'Data|FY27-31 Volumes'!M46/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q52*'Data|FY27-31 Volumes'!N46/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R52*'Data|FY27-31 Volumes'!O46/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S52*'Data|FY27-31 Volumes'!P46/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T52*'Data|FY27-31 Volumes'!Q46/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U52*'Data|FY27-31 Volumes'!R46/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V52*'Data|FY27-31 Volumes'!S46/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W52*'Data|FY27-31 Volumes'!T46/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X52*'Data|FY27-31 Volumes'!U46/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y52*'Data|FY27-31 Volumes'!V46/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z52*'Data|FY27-31 Volumes'!W46/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA52*'Data|FY27-31 Volumes'!X46/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB52*'Data|FY27-31 Volumes'!Y46/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC52*'Data|FY27-31 Volumes'!Z46/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD52*'Data|FY27-31 Volumes'!AA46/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE52*'Data|FY27-31 Volumes'!AB46/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF52*'Data|FY27-31 Volumes'!AC46/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG52*'Data|FY27-31 Volumes'!AD46/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH52*'Data|FY27-31 Volumes'!AE46/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI52*'Data|FY27-31 Volumes'!AF46/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ52*'Data|FY27-31 Volumes'!AG46/'Calc|FY27-31 Revenue'!AG$8","v":17948.635019253918},{"$f":"'Calc|FY27-31 Prices'!AK52*'Data|FY27-31 Volumes'!AH46/'Calc|FY27-31 Revenue'!AH$8","v":22989.047126512509},{"$f":"'Calc|FY27-31 Prices'!AL52*'Data|FY27-31 Volumes'!AI46/'Calc|FY27-31 Revenue'!AI$8","v":24831.315882891711},{"$f":"'Calc|FY27-31 Prices'!AM52*'Data|FY27-31 Volumes'!AJ46/'Calc|FY27-31 Revenue'!AJ$8","v":28433.585178318463},{"$f":"'Calc|FY27-31 Prices'!AN52*'Data|FY27-31 Volumes'!AK46/'Calc|FY27-31 Revenue'!AK$8","v":31015.491163832383},{"$f":"'Calc|FY27-31 Prices'!AO52*'Data|FY27-31 Volumes'!AL46/'Calc|FY27-31 Revenue'!AL$8","v":17405.252105715626},{"$f":"'Calc|FY27-31 Prices'!AP52*'Data|FY27-31 Volumes'!AM46/'Calc|FY27-31 Revenue'!AM$8","v":22309.186520630661},{"$f":"'Calc|FY27-31 Prices'!AQ52*'Data|FY27-31 Volumes'!AN46/'Calc|FY27-31 Revenue'!AN$8","v":24448.99664845362},{"$f":"'Calc|FY27-31 Prices'!AR52*'Data|FY27-31 Volumes'!AO46/'Calc|FY27-31 Revenue'!AO$8","v":27935.351207047173},{"$f":"'Calc|FY27-31 Prices'!AS52*'Data|FY27-31 Volumes'!AP46/'Calc|FY27-31 Revenue'!AP$8","v":30381.509885787611},{"$f":"'Calc|FY27-31 Prices'!AT52*'Data|FY27-31 Volumes'!AQ46/'Calc|FY27-31 Revenue'!AQ$8","v":119045.12763947115},{"$f":"'Calc|FY27-31 Prices'!AU52*'Data|FY27-31 Volumes'!AR46/'Calc|FY27-31 Revenue'!AR$8","v":138007.31625156192},{"$f":"'Calc|FY27-31 Prices'!AV52*'Data|FY27-31 Volumes'!AS46/'Calc|FY27-31 Revenue'!AS$8","v":159230.85664294186},{"$f":"'Calc|FY27-31 Prices'!AW52*'Data|FY27-31 Volumes'!AT46/'Calc|FY27-31 Revenue'!AT$8","v":182952.96828966751},{"$f":"'Calc|FY27-31 Prices'!AX52*'Data|FY27-31 Volumes'!AU46/'Calc|FY27-31 Revenue'!AU$8","v":207551.20955149285},{"$f":"'Calc|FY27-31 Prices'!AY52*'Data|FY27-31 Volumes'!AV46/'Calc|FY27-31 Revenue'!AV$8","v":112825.86251054582},{"$f":"'Calc|FY27-31 Prices'!AZ52*'Data|FY27-31 Volumes'!AW46/'Calc|FY27-31 Revenue'!AW$8","v":132191.02768014278},{"$f":"'Calc|FY27-31 Prices'!BA52*'Data|FY27-31 Volumes'!AX46/'Calc|FY27-31 Revenue'!AX$8","v":153758.8677027993},{"$f":"'Calc|FY27-31 Prices'!BB52*'Data|FY27-31 Volumes'!AY46/'Calc|FY27-31 Revenue'!AY$8","v":174798.20458872872},{"$f":"'Calc|FY27-31 Prices'!BC52*'Data|FY27-31 Volumes'!AZ46/'Calc|FY27-31 Revenue'!AZ$8","v":196033.2933966507},{"$f":"'Calc|FY27-31 Prices'!BD52*'Data|FY27-31 Volumes'!BA46/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE52*'Data|FY27-31 Volumes'!BB46/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF52*'Data|FY27-31 Volumes'!BC46/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG52*'Data|FY27-31 Volumes'!BD46/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH52*'Data|FY27-31 Volumes'!BE46/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI52*'Data|FY27-31 Volumes'!BF46/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ52*'Data|FY27-31 Volumes'!BG46/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK52*'Data|FY27-31 Volumes'!BH46/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL52*'Data|FY27-31 Volumes'!BI46/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM52*'Data|FY27-31 Volumes'!BJ46/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN52*'Data|FY27-31 Volumes'!BK46/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO52*'Data|FY27-31 Volumes'!BL46/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP52*'Data|FY27-31 Volumes'!BM46/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ52*'Data|FY27-31 Volumes'!BN46/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR52*'Data|FY27-31 Volumes'!BO46/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS52*'Data|FY27-31 Volumes'!BP46/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT52*'Data|FY27-31 Volumes'!BQ46/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU52*'Data|FY27-31 Volumes'!BR46/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV52*'Data|FY27-31 Volumes'!BS46/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW52*'Data|FY27-31 Volumes'!BT46/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX52*'Data|FY27-31 Volumes'!BU46/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY52*'Data|FY27-31 Volumes'!BV46/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ52*'Data|FY27-31 Volumes'!BW46/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA52*'Data|FY27-31 Volumes'!BX46/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB52*'Data|FY27-31 Volumes'!BY46/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC52*'Data|FY27-31 Volumes'!BZ46/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD52*'Data|FY27-31 Volumes'!CA46/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE52*'Data|FY27-31 Volumes'!CB46/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF52*'Data|FY27-31 Volumes'!CC46/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG52*'Data|FY27-31 Volumes'!CD46/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH52*'Data|FY27-31 Volumes'!CE46/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI52*'Data|FY27-31 Volumes'!CF46/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ52*'Data|FY27-31 Volumes'!CG46/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK52*'Data|FY27-31 Volumes'!CH46/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL52*'Data|FY27-31 Volumes'!CI46/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM52*'Data|FY27-31 Volumes'!CJ46/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN52*'Data|FY27-31 Volumes'!CK46/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO52*'Data|FY27-31 Volumes'!CL46/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP52*'Data|FY27-31 Volumes'!CM46/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ52*'Data|FY27-31 Volumes'!CN46/'Calc|FY27-31 Revenue'!CN$8","v":0},269988.13058819936,318780.17095461831,366104.37778806419,418540.40199063107,469817.0861534343]
[null,{"$f":"'Admin|Lists'!$B$41","v":"NSP56"},{"$f":"'Calc|FY27-31 Prices'!F53*'Data|FY27-31 Volumes'!C47/'Calc|FY27-31 Revenue'!C$8","v":5237521.5263351714},{"$f":"'Calc|FY27-31 Prices'!G53*'Data|FY27-31 Volumes'!D47/'Calc|FY27-31 Revenue'!D$8","v":5623166.8309505554},{"$f":"'Calc|FY27-31 Prices'!H53*'Data|FY27-31 Volumes'!E47/'Calc|FY27-31 Revenue'!E$8","v":6018514.7440615958},{"$f":"'Calc|FY27-31 Prices'!I53*'Data|FY27-31 Volumes'!F47/'Calc|FY27-31 Revenue'!F$8","v":6430639.1001663776},{"$f":"'Calc|FY27-31 Prices'!J53*'Data|FY27-31 Volumes'!G47/'Calc|FY27-31 Revenue'!G$8","v":6798783.1194690494},{"$f":"'Calc|FY27-31 Prices'!K53*'Data|FY27-31 Volumes'!H47/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L53*'Data|FY27-31 Volumes'!I47/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M53*'Data|FY27-31 Volumes'!J47/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N53*'Data|FY27-31 Volumes'!K47/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O53*'Data|FY27-31 Volumes'!L47/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P53*'Data|FY27-31 Volumes'!M47/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q53*'Data|FY27-31 Volumes'!N47/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R53*'Data|FY27-31 Volumes'!O47/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S53*'Data|FY27-31 Volumes'!P47/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T53*'Data|FY27-31 Volumes'!Q47/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U53*'Data|FY27-31 Volumes'!R47/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V53*'Data|FY27-31 Volumes'!S47/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W53*'Data|FY27-31 Volumes'!T47/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X53*'Data|FY27-31 Volumes'!U47/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y53*'Data|FY27-31 Volumes'!V47/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z53*'Data|FY27-31 Volumes'!W47/'Calc|FY27-31 Revenue'!W$8","v":13289121.151347673},{"$f":"'Calc|FY27-31 Prices'!AA53*'Data|FY27-31 Volumes'!X47/'Calc|FY27-31 Revenue'!X$8","v":15081706.913831228},{"$f":"'Calc|FY27-31 Prices'!AB53*'Data|FY27-31 Volumes'!Y47/'Calc|FY27-31 Revenue'!Y$8","v":17241595.307125725},{"$f":"'Calc|FY27-31 Prices'!AC53*'Data|FY27-31 Volumes'!Z47/'Calc|FY27-31 Revenue'!Z$8","v":19398879.284917749},{"$f":"'Calc|FY27-31 Prices'!AD53*'Data|FY27-31 Volumes'!AA47/'Calc|FY27-31 Revenue'!AA$8","v":21600203.954889487},{"$f":"'Calc|FY27-31 Prices'!AE53*'Data|FY27-31 Volumes'!AB47/'Calc|FY27-31 Revenue'!AB$8","v":8968540.4201022889},{"$f":"'Calc|FY27-31 Prices'!AF53*'Data|FY27-31 Volumes'!AC47/'Calc|FY27-31 Revenue'!AC$8","v":9940435.5121476129},{"$f":"'Calc|FY27-31 Prices'!AG53*'Data|FY27-31 Volumes'!AD47/'Calc|FY27-31 Revenue'!AD$8","v":11019668.429110847},{"$f":"'Calc|FY27-31 Prices'!AH53*'Data|FY27-31 Volumes'!AE47/'Calc|FY27-31 Revenue'!AE$8","v":12274663.877881374},{"$f":"'Calc|FY27-31 Prices'!AI53*'Data|FY27-31 Volumes'!AF47/'Calc|FY27-31 Revenue'!AF$8","v":13851281.471658619},{"$f":"'Calc|FY27-31 Prices'!AJ53*'Data|FY27-31 Volumes'!AG47/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK53*'Data|FY27-31 Volumes'!AH47/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL53*'Data|FY27-31 Volumes'!AI47/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM53*'Data|FY27-31 Volumes'!AJ47/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN53*'Data|FY27-31 Volumes'!AK47/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO53*'Data|FY27-31 Volumes'!AL47/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP53*'Data|FY27-31 Volumes'!AM47/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ53*'Data|FY27-31 Volumes'!AN47/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR53*'Data|FY27-31 Volumes'!AO47/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS53*'Data|FY27-31 Volumes'!AP47/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT53*'Data|FY27-31 Volumes'!AQ47/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU53*'Data|FY27-31 Volumes'!AR47/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV53*'Data|FY27-31 Volumes'!AS47/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW53*'Data|FY27-31 Volumes'!AT47/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX53*'Data|FY27-31 Volumes'!AU47/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY53*'Data|FY27-31 Volumes'!AV47/'Calc|FY27-31 Revenue'!AV$8","v":8750296.1763448659},{"$f":"'Calc|FY27-31 Prices'!AZ53*'Data|FY27-31 Volumes'!AW47/'Calc|FY27-31 Revenue'!AW$8","v":9633991.1503877752},{"$f":"'Calc|FY27-31 Prices'!BA53*'Data|FY27-31 Volumes'!AX47/'Calc|FY27-31 Revenue'!AX$8","v":10560458.681132549},{"$f":"'Calc|FY27-31 Prices'!BB53*'Data|FY27-31 Volumes'!AY47/'Calc|FY27-31 Revenue'!AY$8","v":11721093.349398214},{"$f":"'Calc|FY27-31 Prices'!BC53*'Data|FY27-31 Volumes'!AZ47/'Calc|FY27-31 Revenue'!AZ$8","v":13355088.246090198},{"$f":"'Calc|FY27-31 Prices'!BD53*'Data|FY27-31 Volumes'!BA47/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE53*'Data|FY27-31 Volumes'!BB47/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF53*'Data|FY27-31 Volumes'!BC47/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG53*'Data|FY27-31 Volumes'!BD47/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH53*'Data|FY27-31 Volumes'!BE47/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI53*'Data|FY27-31 Volumes'!BF47/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ53*'Data|FY27-31 Volumes'!BG47/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK53*'Data|FY27-31 Volumes'!BH47/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL53*'Data|FY27-31 Volumes'!BI47/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM53*'Data|FY27-31 Volumes'!BJ47/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN53*'Data|FY27-31 Volumes'!BK47/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO53*'Data|FY27-31 Volumes'!BL47/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP53*'Data|FY27-31 Volumes'!BM47/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ53*'Data|FY27-31 Volumes'!BN47/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR53*'Data|FY27-31 Volumes'!BO47/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS53*'Data|FY27-31 Volumes'!BP47/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT53*'Data|FY27-31 Volumes'!BQ47/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU53*'Data|FY27-31 Volumes'!BR47/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV53*'Data|FY27-31 Volumes'!BS47/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW53*'Data|FY27-31 Volumes'!BT47/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX53*'Data|FY27-31 Volumes'!BU47/'Calc|FY27-31 Revenue'!BU$8","v":7113948.6273315605},{"$f":"'Calc|FY27-31 Prices'!BY53*'Data|FY27-31 Volumes'!BV47/'Calc|FY27-31 Revenue'!BV$8","v":7641208.9527239976},{"$f":"'Calc|FY27-31 Prices'!BZ53*'Data|FY27-31 Volumes'!BW47/'Calc|FY27-31 Revenue'!BW$8","v":8167781.2819656972},{"$f":"'Calc|FY27-31 Prices'!CA53*'Data|FY27-31 Volumes'!BX47/'Calc|FY27-31 Revenue'!BX$8","v":8720389.0309945177},{"$f":"'Calc|FY27-31 Prices'!CB53*'Data|FY27-31 Volumes'!BY47/'Calc|FY27-31 Revenue'!BY$8","v":9235595.3568851054},{"$f":"'Calc|FY27-31 Prices'!CC53*'Data|FY27-31 Volumes'!BZ47/'Calc|FY27-31 Revenue'!BZ$8","v":3673971.5727969264},{"$f":"'Calc|FY27-31 Prices'!CD53*'Data|FY27-31 Volumes'!CA47/'Calc|FY27-31 Revenue'!CA$8","v":3954963.9291840321},{"$f":"'Calc|FY27-31 Prices'!CE53*'Data|FY27-31 Volumes'!CB47/'Calc|FY27-31 Revenue'!CB$8","v":4229240.2293740408},{"$f":"'Calc|FY27-31 Prices'!CF53*'Data|FY27-31 Volumes'!CC47/'Calc|FY27-31 Revenue'!CC$8","v":4514481.2438945929},{"$f":"'Calc|FY27-31 Prices'!CG53*'Data|FY27-31 Volumes'!CD47/'Calc|FY27-31 Revenue'!CD$8","v":4775500.2844441039},{"$f":"'Calc|FY27-31 Prices'!CH53*'Data|FY27-31 Volumes'!CE47/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI53*'Data|FY27-31 Volumes'!CF47/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ53*'Data|FY27-31 Volumes'!CG47/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK53*'Data|FY27-31 Volumes'!CH47/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL53*'Data|FY27-31 Volumes'!CI47/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM53*'Data|FY27-31 Volumes'!CJ47/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN53*'Data|FY27-31 Volumes'!CK47/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO53*'Data|FY27-31 Volumes'!CL47/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP53*'Data|FY27-31 Volumes'!CM47/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ53*'Data|FY27-31 Volumes'!CN47/'Calc|FY27-31 Revenue'!CN$8","v":0},47033399.474258482,51875473.289225206,57237258.672770455,63060145.887252823,69616452.433436558,null,{"$f":"CO47/'Data|FY27-31 Volumes'!C47","v":31460.467875758182},{"$f":"CP47/'Data|FY27-31 Volumes'!D47","v":33168.461182369057},{"$f":"CQ47/'Data|FY27-31 Volumes'!E47","v":35136.438718705009},{"$f":"CR47/'Data|FY27-31 Volumes'!F47","v":37291.62973817435},{"$f":"CS47/'Data|FY27-31 Volumes'!G47","v":39758.111041368677},{"$f":"CT47/'Data|FY27-31 Volumes'!H47","v":{"$error":"#DIV/0!"}},null,null,null,"NSP56",{"$f":"CO47/'Data|FY27-31 Volumes'!C47","v":31460.467875758182},{"$f":"CP47/'Data|FY27-31 Volumes'!D47","v":33168.461182369057},{"$f":"CQ47/'Data|FY27-31 Volumes'!E47","v":35136.438718705009},{"$f":"CR47/'Data|FY27-31 Volumes'!F47","v":37291.62973817435},{"$f":"CS47/'Data|FY27-31 Volumes'!G47","v":39758.111041368677}]
[null,{"$f":"'Admin|Lists'!$B$42","v":"NAT56"},{"$f":"'Calc|FY27-31 Prices'!F54*'Data|FY27-31 Volumes'!C48/'Calc|FY27-31 Revenue'!C$8","v":2417317.6275393101},{"$f":"'Calc|FY27-31 Prices'!G54*'Data|FY27-31 Volumes'!D48/'Calc|FY27-31 Revenue'!D$8","v":2426878.2678335197},{"$f":"'Calc|FY27-31 Prices'!H54*'Data|FY27-31 Volumes'!E48/'Calc|FY27-31 Revenue'!E$8","v":2434745.9891569009},{"$f":"'Calc|FY27-31 Prices'!I54*'Data|FY27-31 Volumes'!F48/'Calc|FY27-31 Revenue'!F$8","v":2433831.4749299125},{"$f":"'Calc|FY27-31 Prices'!J54*'Data|FY27-31 Volumes'!G48/'Calc|FY27-31 Revenue'!G$8","v":2407336.1131186811},{"$f":"'Calc|FY27-31 Prices'!K54*'Data|FY27-31 Volumes'!H48/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L54*'Data|FY27-31 Volumes'!I48/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M54*'Data|FY27-31 Volumes'!J48/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N54*'Data|FY27-31 Volumes'!K48/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O54*'Data|FY27-31 Volumes'!L48/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P54*'Data|FY27-31 Volumes'!M48/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q54*'Data|FY27-31 Volumes'!N48/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R54*'Data|FY27-31 Volumes'!O48/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S54*'Data|FY27-31 Volumes'!P48/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T54*'Data|FY27-31 Volumes'!Q48/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U54*'Data|FY27-31 Volumes'!R48/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V54*'Data|FY27-31 Volumes'!S48/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W54*'Data|FY27-31 Volumes'!T48/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X54*'Data|FY27-31 Volumes'!U48/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y54*'Data|FY27-31 Volumes'!V48/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z54*'Data|FY27-31 Volumes'!W48/'Calc|FY27-31 Revenue'!W$8","v":1572313.5966442665},{"$f":"'Calc|FY27-31 Prices'!AA54*'Data|FY27-31 Volumes'!X48/'Calc|FY27-31 Revenue'!X$8","v":1540084.9785603655},{"$f":"'Calc|FY27-31 Prices'!AB54*'Data|FY27-31 Volumes'!Y48/'Calc|FY27-31 Revenue'!Y$8","v":1492556.7570416185},{"$f":"'Calc|FY27-31 Prices'!AC54*'Data|FY27-31 Volumes'!Z48/'Calc|FY27-31 Revenue'!Z$8","v":1428095.2236971057},{"$f":"'Calc|FY27-31 Prices'!AD54*'Data|FY27-31 Volumes'!AA48/'Calc|FY27-31 Revenue'!AA$8","v":1328738.5119097475},{"$f":"'Calc|FY27-31 Prices'!AE54*'Data|FY27-31 Volumes'!AB48/'Calc|FY27-31 Revenue'!AB$8","v":1357695.662987147},{"$f":"'Calc|FY27-31 Prices'!AF54*'Data|FY27-31 Volumes'!AC48/'Calc|FY27-31 Revenue'!AC$8","v":1330189.2149699982},{"$f":"'Calc|FY27-31 Prices'!AG54*'Data|FY27-31 Volumes'!AD48/'Calc|FY27-31 Revenue'!AD$8","v":1289684.1190252998},{"$f":"'Calc|FY27-31 Prices'!AH54*'Data|FY27-31 Volumes'!AE48/'Calc|FY27-31 Revenue'!AE$8","v":1234559.3317777987},{"$f":"'Calc|FY27-31 Prices'!AI54*'Data|FY27-31 Volumes'!AF48/'Calc|FY27-31 Revenue'!AF$8","v":1149661.3868411162},{"$f":"'Calc|FY27-31 Prices'!AJ54*'Data|FY27-31 Volumes'!AG48/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK54*'Data|FY27-31 Volumes'!AH48/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL54*'Data|FY27-31 Volumes'!AI48/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM54*'Data|FY27-31 Volumes'!AJ48/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN54*'Data|FY27-31 Volumes'!AK48/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO54*'Data|FY27-31 Volumes'!AL48/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP54*'Data|FY27-31 Volumes'!AM48/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ54*'Data|FY27-31 Volumes'!AN48/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR54*'Data|FY27-31 Volumes'!AO48/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS54*'Data|FY27-31 Volumes'!AP48/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT54*'Data|FY27-31 Volumes'!AQ48/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU54*'Data|FY27-31 Volumes'!AR48/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV54*'Data|FY27-31 Volumes'!AS48/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW54*'Data|FY27-31 Volumes'!AT48/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX54*'Data|FY27-31 Volumes'!AU48/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY54*'Data|FY27-31 Volumes'!AV48/'Calc|FY27-31 Revenue'!AV$8","v":1904709.7368348441},{"$f":"'Calc|FY27-31 Prices'!AZ54*'Data|FY27-31 Volumes'!AW48/'Calc|FY27-31 Revenue'!AW$8","v":1865802.566101189},{"$f":"'Calc|FY27-31 Prices'!BA54*'Data|FY27-31 Volumes'!AX48/'Calc|FY27-31 Revenue'!AX$8","v":1812360.4828014835},{"$f":"'Calc|FY27-31 Prices'!BB54*'Data|FY27-31 Volumes'!AY48/'Calc|FY27-31 Revenue'!AY$8","v":1733414.4374356195},{"$f":"'Calc|FY27-31 Prices'!BC54*'Data|FY27-31 Volumes'!AZ48/'Calc|FY27-31 Revenue'!AZ$8","v":1621536.5667596876},{"$f":"'Calc|FY27-31 Prices'!BD54*'Data|FY27-31 Volumes'!BA48/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE54*'Data|FY27-31 Volumes'!BB48/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF54*'Data|FY27-31 Volumes'!BC48/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG54*'Data|FY27-31 Volumes'!BD48/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH54*'Data|FY27-31 Volumes'!BE48/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI54*'Data|FY27-31 Volumes'!BF48/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ54*'Data|FY27-31 Volumes'!BG48/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK54*'Data|FY27-31 Volumes'!BH48/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL54*'Data|FY27-31 Volumes'!BI48/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM54*'Data|FY27-31 Volumes'!BJ48/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN54*'Data|FY27-31 Volumes'!BK48/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO54*'Data|FY27-31 Volumes'!BL48/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP54*'Data|FY27-31 Volumes'!BM48/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ54*'Data|FY27-31 Volumes'!BN48/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR54*'Data|FY27-31 Volumes'!BO48/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS54*'Data|FY27-31 Volumes'!BP48/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT54*'Data|FY27-31 Volumes'!BQ48/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU54*'Data|FY27-31 Volumes'!BR48/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV54*'Data|FY27-31 Volumes'!BS48/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW54*'Data|FY27-31 Volumes'!BT48/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX54*'Data|FY27-31 Volumes'!BU48/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY54*'Data|FY27-31 Volumes'!BV48/'Calc|FY27-31 Revenue'!BV$8","v":659567.26893717377},{"$f":"'Calc|FY27-31 Prices'!BZ54*'Data|FY27-31 Volumes'!BW48/'Calc|FY27-31 Revenue'!BW$8","v":1321686.4002002198},{"$f":"'Calc|FY27-31 Prices'!CA54*'Data|FY27-31 Volumes'!BX48/'Calc|FY27-31 Revenue'!BX$8","v":1980265.7527509725},{"$f":"'Calc|FY27-31 Prices'!CB54*'Data|FY27-31 Volumes'!BY48/'Calc|FY27-31 Revenue'!BY$8","v":2616136.6630582595},{"$f":"'Calc|FY27-31 Prices'!CC54*'Data|FY27-31 Volumes'!BZ48/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD54*'Data|FY27-31 Volumes'!CA48/'Calc|FY27-31 Revenue'!CA$8","v":341381.15757023293},{"$f":"'Calc|FY27-31 Prices'!CE54*'Data|FY27-31 Volumes'!CB48/'Calc|FY27-31 Revenue'!CB$8","v":684363.24399201805},{"$f":"'Calc|FY27-31 Prices'!CF54*'Data|FY27-31 Volumes'!CC48/'Calc|FY27-31 Revenue'!CC$8","v":1025169.0110322434},{"$f":"'Calc|FY27-31 Prices'!CG54*'Data|FY27-31 Volumes'!CD48/'Calc|FY27-31 Revenue'!CD$8","v":1352740.2290601232},{"$f":"'Calc|FY27-31 Prices'!CH54*'Data|FY27-31 Volumes'!CE48/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI54*'Data|FY27-31 Volumes'!CF48/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ54*'Data|FY27-31 Volumes'!CG48/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK54*'Data|FY27-31 Volumes'!CH48/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL54*'Data|FY27-31 Volumes'!CI48/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM54*'Data|FY27-31 Volumes'!CJ48/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN54*'Data|FY27-31 Volumes'!CK48/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO54*'Data|FY27-31 Volumes'!CL48/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP54*'Data|FY27-31 Volumes'!CM48/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ54*'Data|FY27-31 Volumes'!CN48/'Calc|FY27-31 Revenue'!CN$8","v":0},7252036.6240055673,8163903.4539724784,9035396.9922175407,9835335.2316236533,10476149.470747614,null,null,null,null,null,null,null,null,null,null,"NSP75",{"$f":"CO50/'Data|FY27-31 Volumes'!C50","v":51512.529742165585},{"$f":"CP50/'Data|FY27-31 Volumes'!D50","v":53112.392921139515},{"$f":"CQ50/'Data|FY27-31 Volumes'!E50","v":54834.297475757448},{"$f":"CR50/'Data|FY27-31 Volumes'!F50","v":56802.400384938446},{"$f":"CS50/'Data|FY27-31 Volumes'!G50","v":58930.207367453477}]
[null,{"$f":"'Admin|Lists'!$B$43","v":"NEN56"},{"$f":"'Calc|FY27-31 Prices'!F55*'Data|FY27-31 Volumes'!C49/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G55*'Data|FY27-31 Volumes'!D49/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H55*'Data|FY27-31 Volumes'!E49/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I55*'Data|FY27-31 Volumes'!F49/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J55*'Data|FY27-31 Volumes'!G49/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K55*'Data|FY27-31 Volumes'!H49/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L55*'Data|FY27-31 Volumes'!I49/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M55*'Data|FY27-31 Volumes'!J49/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N55*'Data|FY27-31 Volumes'!K49/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O55*'Data|FY27-31 Volumes'!L49/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P55*'Data|FY27-31 Volumes'!M49/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q55*'Data|FY27-31 Volumes'!N49/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R55*'Data|FY27-31 Volumes'!O49/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S55*'Data|FY27-31 Volumes'!P49/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T55*'Data|FY27-31 Volumes'!Q49/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U55*'Data|FY27-31 Volumes'!R49/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V55*'Data|FY27-31 Volumes'!S49/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W55*'Data|FY27-31 Volumes'!T49/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X55*'Data|FY27-31 Volumes'!U49/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y55*'Data|FY27-31 Volumes'!V49/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z55*'Data|FY27-31 Volumes'!W49/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA55*'Data|FY27-31 Volumes'!X49/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB55*'Data|FY27-31 Volumes'!Y49/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC55*'Data|FY27-31 Volumes'!Z49/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD55*'Data|FY27-31 Volumes'!AA49/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE55*'Data|FY27-31 Volumes'!AB49/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF55*'Data|FY27-31 Volumes'!AC49/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG55*'Data|FY27-31 Volumes'!AD49/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH55*'Data|FY27-31 Volumes'!AE49/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI55*'Data|FY27-31 Volumes'!AF49/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ55*'Data|FY27-31 Volumes'!AG49/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK55*'Data|FY27-31 Volumes'!AH49/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL55*'Data|FY27-31 Volumes'!AI49/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM55*'Data|FY27-31 Volumes'!AJ49/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN55*'Data|FY27-31 Volumes'!AK49/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO55*'Data|FY27-31 Volumes'!AL49/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP55*'Data|FY27-31 Volumes'!AM49/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ55*'Data|FY27-31 Volumes'!AN49/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR55*'Data|FY27-31 Volumes'!AO49/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS55*'Data|FY27-31 Volumes'!AP49/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT55*'Data|FY27-31 Volumes'!AQ49/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU55*'Data|FY27-31 Volumes'!AR49/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV55*'Data|FY27-31 Volumes'!AS49/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW55*'Data|FY27-31 Volumes'!AT49/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX55*'Data|FY27-31 Volumes'!AU49/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY55*'Data|FY27-31 Volumes'!AV49/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ55*'Data|FY27-31 Volumes'!AW49/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA55*'Data|FY27-31 Volumes'!AX49/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB55*'Data|FY27-31 Volumes'!AY49/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC55*'Data|FY27-31 Volumes'!AZ49/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD55*'Data|FY27-31 Volumes'!BA49/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE55*'Data|FY27-31 Volumes'!BB49/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF55*'Data|FY27-31 Volumes'!BC49/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG55*'Data|FY27-31 Volumes'!BD49/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH55*'Data|FY27-31 Volumes'!BE49/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI55*'Data|FY27-31 Volumes'!BF49/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ55*'Data|FY27-31 Volumes'!BG49/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK55*'Data|FY27-31 Volumes'!BH49/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL55*'Data|FY27-31 Volumes'!BI49/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM55*'Data|FY27-31 Volumes'!BJ49/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN55*'Data|FY27-31 Volumes'!BK49/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO55*'Data|FY27-31 Volumes'!BL49/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP55*'Data|FY27-31 Volumes'!BM49/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ55*'Data|FY27-31 Volumes'!BN49/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR55*'Data|FY27-31 Volumes'!BO49/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS55*'Data|FY27-31 Volumes'!BP49/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT55*'Data|FY27-31 Volumes'!BQ49/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU55*'Data|FY27-31 Volumes'!BR49/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV55*'Data|FY27-31 Volumes'!BS49/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW55*'Data|FY27-31 Volumes'!BT49/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX55*'Data|FY27-31 Volumes'!BU49/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY55*'Data|FY27-31 Volumes'!BV49/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ55*'Data|FY27-31 Volumes'!BW49/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA55*'Data|FY27-31 Volumes'!BX49/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB55*'Data|FY27-31 Volumes'!BY49/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC55*'Data|FY27-31 Volumes'!BZ49/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD55*'Data|FY27-31 Volumes'!CA49/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE55*'Data|FY27-31 Volumes'!CB49/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF55*'Data|FY27-31 Volumes'!CC49/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG55*'Data|FY27-31 Volumes'!CD49/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH55*'Data|FY27-31 Volumes'!CE49/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI55*'Data|FY27-31 Volumes'!CF49/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ55*'Data|FY27-31 Volumes'!CG49/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK55*'Data|FY27-31 Volumes'!CH49/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL55*'Data|FY27-31 Volumes'!CI49/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM55*'Data|FY27-31 Volumes'!CJ49/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN55*'Data|FY27-31 Volumes'!CK49/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO55*'Data|FY27-31 Volumes'!CL49/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP55*'Data|FY27-31 Volumes'!CM49/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ55*'Data|FY27-31 Volumes'!CN49/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"NSP81",{"$f":"CO55/'Data|FY27-31 Volumes'!C55","v":328359.0804121517},{"$f":"CP55/'Data|FY27-31 Volumes'!D55","v":338444.40307715314},{"$f":"CQ55/'Data|FY27-31 Volumes'!E55","v":349645.45766947605},{"$f":"CR55/'Data|FY27-31 Volumes'!F55","v":361785.73987047258},{"$f":"CS55/'Data|FY27-31 Volumes'!G55","v":372949.31080083566}]
[null,{"$f":"'Admin|Lists'!$B$44","v":"NSP75"},{"$f":"'Calc|FY27-31 Prices'!F56*'Data|FY27-31 Volumes'!C50/'Calc|FY27-31 Revenue'!C$8","v":6540063.4887708686},{"$f":"'Calc|FY27-31 Prices'!G56*'Data|FY27-31 Volumes'!D50/'Calc|FY27-31 Revenue'!D$8","v":6848487.6224783743},{"$f":"'Calc|FY27-31 Prices'!H56*'Data|FY27-31 Volumes'!E50/'Calc|FY27-31 Revenue'!E$8","v":7153144.4801707314},{"$f":"'Calc|FY27-31 Prices'!I56*'Data|FY27-31 Volumes'!F50/'Calc|FY27-31 Revenue'!F$8","v":7456258.9646021165},{"$f":"'Calc|FY27-31 Prices'!J56*'Data|FY27-31 Volumes'!G50/'Calc|FY27-31 Revenue'!G$8","v":7699801.3671404682},{"$f":"'Calc|FY27-31 Prices'!K56*'Data|FY27-31 Volumes'!H50/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L56*'Data|FY27-31 Volumes'!I50/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M56*'Data|FY27-31 Volumes'!J50/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N56*'Data|FY27-31 Volumes'!K50/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O56*'Data|FY27-31 Volumes'!L50/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P56*'Data|FY27-31 Volumes'!M50/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q56*'Data|FY27-31 Volumes'!N50/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R56*'Data|FY27-31 Volumes'!O50/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S56*'Data|FY27-31 Volumes'!P50/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T56*'Data|FY27-31 Volumes'!Q50/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U56*'Data|FY27-31 Volumes'!R50/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V56*'Data|FY27-31 Volumes'!S50/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W56*'Data|FY27-31 Volumes'!T50/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X56*'Data|FY27-31 Volumes'!U50/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y56*'Data|FY27-31 Volumes'!V50/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z56*'Data|FY27-31 Volumes'!W50/'Calc|FY27-31 Revenue'!W$8","v":6456378.7350962022},{"$f":"'Calc|FY27-31 Prices'!AA56*'Data|FY27-31 Volumes'!X50/'Calc|FY27-31 Revenue'!X$8","v":6866835.8595458101},{"$f":"'Calc|FY27-31 Prices'!AB56*'Data|FY27-31 Volumes'!Y50/'Calc|FY27-31 Revenue'!Y$8","v":7272329.9542189408},{"$f":"'Calc|FY27-31 Prices'!AC56*'Data|FY27-31 Volumes'!Z50/'Calc|FY27-31 Revenue'!Z$8","v":7765987.6160918847},{"$f":"'Calc|FY27-31 Prices'!AD56*'Data|FY27-31 Volumes'!AA50/'Calc|FY27-31 Revenue'!AA$8","v":8438326.7808681577},{"$f":"'Calc|FY27-31 Prices'!AE56*'Data|FY27-31 Volumes'!AB50/'Calc|FY27-31 Revenue'!AB$8","v":2986545.968823513},{"$f":"'Calc|FY27-31 Prices'!AF56*'Data|FY27-31 Volumes'!AC50/'Calc|FY27-31 Revenue'!AC$8","v":3178711.9938156684},{"$f":"'Calc|FY27-31 Prices'!AG56*'Data|FY27-31 Volumes'!AD50/'Calc|FY27-31 Revenue'!AD$8","v":3367745.1699814587},{"$f":"'Calc|FY27-31 Prices'!AH56*'Data|FY27-31 Volumes'!AE50/'Calc|FY27-31 Revenue'!AE$8","v":3590783.7760344953},{"$f":"'Calc|FY27-31 Prices'!AI56*'Data|FY27-31 Volumes'!AF50/'Calc|FY27-31 Revenue'!AF$8","v":3903115.5034617321},{"$f":"'Calc|FY27-31 Prices'!AJ56*'Data|FY27-31 Volumes'!AG50/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK56*'Data|FY27-31 Volumes'!AH50/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL56*'Data|FY27-31 Volumes'!AI50/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM56*'Data|FY27-31 Volumes'!AJ50/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN56*'Data|FY27-31 Volumes'!AK50/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO56*'Data|FY27-31 Volumes'!AL50/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP56*'Data|FY27-31 Volumes'!AM50/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ56*'Data|FY27-31 Volumes'!AN50/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR56*'Data|FY27-31 Volumes'!AO50/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS56*'Data|FY27-31 Volumes'!AP50/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT56*'Data|FY27-31 Volumes'!AQ50/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU56*'Data|FY27-31 Volumes'!AR50/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV56*'Data|FY27-31 Volumes'!AS50/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW56*'Data|FY27-31 Volumes'!AT50/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX56*'Data|FY27-31 Volumes'!AU50/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY56*'Data|FY27-31 Volumes'!AV50/'Calc|FY27-31 Revenue'!AV$8","v":3174410.1702939421},{"$f":"'Calc|FY27-31 Prices'!AZ56*'Data|FY27-31 Volumes'!AW50/'Calc|FY27-31 Revenue'!AW$8","v":3371871.6613657009},{"$f":"'Calc|FY27-31 Prices'!BA56*'Data|FY27-31 Volumes'!AX50/'Calc|FY27-31 Revenue'!AX$8","v":3582230.8659295077},{"$f":"'Calc|FY27-31 Prices'!BB56*'Data|FY27-31 Volumes'!AY50/'Calc|FY27-31 Revenue'!AY$8","v":3802137.4008613499},{"$f":"'Calc|FY27-31 Prices'!BC56*'Data|FY27-31 Volumes'!AZ50/'Calc|FY27-31 Revenue'!AZ$8","v":4140691.5173342796},{"$f":"'Calc|FY27-31 Prices'!BD56*'Data|FY27-31 Volumes'!BA50/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE56*'Data|FY27-31 Volumes'!BB50/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF56*'Data|FY27-31 Volumes'!BC50/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG56*'Data|FY27-31 Volumes'!BD50/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH56*'Data|FY27-31 Volumes'!BE50/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI56*'Data|FY27-31 Volumes'!BF50/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ56*'Data|FY27-31 Volumes'!BG50/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK56*'Data|FY27-31 Volumes'!BH50/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL56*'Data|FY27-31 Volumes'!BI50/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM56*'Data|FY27-31 Volumes'!BJ50/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN56*'Data|FY27-31 Volumes'!BK50/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO56*'Data|FY27-31 Volumes'!BL50/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP56*'Data|FY27-31 Volumes'!BM50/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ56*'Data|FY27-31 Volumes'!BN50/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR56*'Data|FY27-31 Volumes'!BO50/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS56*'Data|FY27-31 Volumes'!BP50/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT56*'Data|FY27-31 Volumes'!BQ50/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU56*'Data|FY27-31 Volumes'!BR50/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV56*'Data|FY27-31 Volumes'!BS50/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW56*'Data|FY27-31 Volumes'!BT50/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX56*'Data|FY27-31 Volumes'!BU50/'Calc|FY27-31 Revenue'!BU$8","v":14027079.655831207},{"$f":"'Calc|FY27-31 Prices'!BY56*'Data|FY27-31 Volumes'!BV50/'Calc|FY27-31 Revenue'!BV$8","v":14675090.071484409},{"$f":"'Calc|FY27-31 Prices'!BZ56*'Data|FY27-31 Volumes'!BW50/'Calc|FY27-31 Revenue'!BW$8","v":15335643.812016349},{"$f":"'Calc|FY27-31 Prices'!CA56*'Data|FY27-31 Volumes'!BX50/'Calc|FY27-31 Revenue'!BX$8","v":15980409.092476664},{"$f":"'Calc|FY27-31 Prices'!CB56*'Data|FY27-31 Volumes'!BY50/'Calc|FY27-31 Revenue'!BY$8","v":16506248.311492998},{"$f":"'Calc|FY27-31 Prices'!CC56*'Data|FY27-31 Volumes'!BZ50/'Calc|FY27-31 Revenue'!BZ$8","v":9828484.3158925362},{"$f":"'Calc|FY27-31 Prices'!CD56*'Data|FY27-31 Volumes'!CA50/'Calc|FY27-31 Revenue'!CA$8","v":10310761.560120905},{"$f":"'Calc|FY27-31 Prices'!CE56*'Data|FY27-31 Volumes'!CB50/'Calc|FY27-31 Revenue'!CB$8","v":10775407.331688968},{"$f":"'Calc|FY27-31 Prices'!CF56*'Data|FY27-31 Volumes'!CC50/'Calc|FY27-31 Revenue'!CC$8","v":11220128.287524505},{"$f":"'Calc|FY27-31 Prices'!CG56*'Data|FY27-31 Volumes'!CD50/'Calc|FY27-31 Revenue'!CD$8","v":11582910.454633592},{"$f":"'Calc|FY27-31 Prices'!CH56*'Data|FY27-31 Volumes'!CE50/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI56*'Data|FY27-31 Volumes'!CF50/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ56*'Data|FY27-31 Volumes'!CG50/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK56*'Data|FY27-31 Volumes'!CH50/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL56*'Data|FY27-31 Volumes'!CI50/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM56*'Data|FY27-31 Volumes'!CJ50/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN56*'Data|FY27-31 Volumes'!CK50/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO56*'Data|FY27-31 Volumes'!CL50/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP56*'Data|FY27-31 Volumes'!CM50/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ56*'Data|FY27-31 Volumes'!CN50/'Calc|FY27-31 Revenue'!CN$8","v":0},43012962.334708266,45251758.768810868,47486501.614005953,49815705.137591019,52271093.934931234,null,null,null,null,null,null,null,null,null,null,"NSP95",{"$f":"CO63/'Data|FY27-31 Volumes'!C63","v":{"$error":"#DIV/0!"}},{"$f":"CP63/'Data|FY27-31 Volumes'!D63","v":{"$error":"#DIV/0!"}},{"$f":"CQ63/'Data|FY27-31 Volumes'!E63","v":{"$error":"#DIV/0!"}},{"$f":"CR63/'Data|FY27-31 Volumes'!F63","v":{"$error":"#DIV/0!"}},{"$f":"CS63/'Data|FY27-31 Volumes'!G63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Admin|Lists'!$B$45","v":"NAT75"},{"$f":"'Calc|FY27-31 Prices'!F57*'Data|FY27-31 Volumes'!C51/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G57*'Data|FY27-31 Volumes'!D51/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H57*'Data|FY27-31 Volumes'!E51/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I57*'Data|FY27-31 Volumes'!F51/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J57*'Data|FY27-31 Volumes'!G51/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K57*'Data|FY27-31 Volumes'!H51/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L57*'Data|FY27-31 Volumes'!I51/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M57*'Data|FY27-31 Volumes'!J51/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N57*'Data|FY27-31 Volumes'!K51/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O57*'Data|FY27-31 Volumes'!L51/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P57*'Data|FY27-31 Volumes'!M51/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q57*'Data|FY27-31 Volumes'!N51/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R57*'Data|FY27-31 Volumes'!O51/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S57*'Data|FY27-31 Volumes'!P51/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T57*'Data|FY27-31 Volumes'!Q51/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U57*'Data|FY27-31 Volumes'!R51/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V57*'Data|FY27-31 Volumes'!S51/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W57*'Data|FY27-31 Volumes'!T51/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X57*'Data|FY27-31 Volumes'!U51/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y57*'Data|FY27-31 Volumes'!V51/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z57*'Data|FY27-31 Volumes'!W51/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA57*'Data|FY27-31 Volumes'!X51/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB57*'Data|FY27-31 Volumes'!Y51/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC57*'Data|FY27-31 Volumes'!Z51/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD57*'Data|FY27-31 Volumes'!AA51/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE57*'Data|FY27-31 Volumes'!AB51/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF57*'Data|FY27-31 Volumes'!AC51/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG57*'Data|FY27-31 Volumes'!AD51/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH57*'Data|FY27-31 Volumes'!AE51/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI57*'Data|FY27-31 Volumes'!AF51/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ57*'Data|FY27-31 Volumes'!AG51/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK57*'Data|FY27-31 Volumes'!AH51/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL57*'Data|FY27-31 Volumes'!AI51/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM57*'Data|FY27-31 Volumes'!AJ51/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN57*'Data|FY27-31 Volumes'!AK51/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO57*'Data|FY27-31 Volumes'!AL51/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP57*'Data|FY27-31 Volumes'!AM51/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ57*'Data|FY27-31 Volumes'!AN51/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR57*'Data|FY27-31 Volumes'!AO51/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS57*'Data|FY27-31 Volumes'!AP51/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT57*'Data|FY27-31 Volumes'!AQ51/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU57*'Data|FY27-31 Volumes'!AR51/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV57*'Data|FY27-31 Volumes'!AS51/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW57*'Data|FY27-31 Volumes'!AT51/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX57*'Data|FY27-31 Volumes'!AU51/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY57*'Data|FY27-31 Volumes'!AV51/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ57*'Data|FY27-31 Volumes'!AW51/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA57*'Data|FY27-31 Volumes'!AX51/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB57*'Data|FY27-31 Volumes'!AY51/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC57*'Data|FY27-31 Volumes'!AZ51/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD57*'Data|FY27-31 Volumes'!BA51/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE57*'Data|FY27-31 Volumes'!BB51/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF57*'Data|FY27-31 Volumes'!BC51/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG57*'Data|FY27-31 Volumes'!BD51/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH57*'Data|FY27-31 Volumes'!BE51/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI57*'Data|FY27-31 Volumes'!BF51/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ57*'Data|FY27-31 Volumes'!BG51/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK57*'Data|FY27-31 Volumes'!BH51/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL57*'Data|FY27-31 Volumes'!BI51/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM57*'Data|FY27-31 Volumes'!BJ51/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN57*'Data|FY27-31 Volumes'!BK51/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO57*'Data|FY27-31 Volumes'!BL51/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP57*'Data|FY27-31 Volumes'!BM51/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ57*'Data|FY27-31 Volumes'!BN51/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR57*'Data|FY27-31 Volumes'!BO51/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS57*'Data|FY27-31 Volumes'!BP51/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT57*'Data|FY27-31 Volumes'!BQ51/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU57*'Data|FY27-31 Volumes'!BR51/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV57*'Data|FY27-31 Volumes'!BS51/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW57*'Data|FY27-31 Volumes'!BT51/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX57*'Data|FY27-31 Volumes'!BU51/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY57*'Data|FY27-31 Volumes'!BV51/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ57*'Data|FY27-31 Volumes'!BW51/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA57*'Data|FY27-31 Volumes'!BX51/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB57*'Data|FY27-31 Volumes'!BY51/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC57*'Data|FY27-31 Volumes'!BZ51/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD57*'Data|FY27-31 Volumes'!CA51/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE57*'Data|FY27-31 Volumes'!CB51/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF57*'Data|FY27-31 Volumes'!CC51/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG57*'Data|FY27-31 Volumes'!CD51/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH57*'Data|FY27-31 Volumes'!CE51/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI57*'Data|FY27-31 Volumes'!CF51/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ57*'Data|FY27-31 Volumes'!CG51/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK57*'Data|FY27-31 Volumes'!CH51/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL57*'Data|FY27-31 Volumes'!CI51/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM57*'Data|FY27-31 Volumes'!CJ51/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN57*'Data|FY27-31 Volumes'!CK51/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO57*'Data|FY27-31 Volumes'!CL51/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP57*'Data|FY27-31 Volumes'!CM51/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ57*'Data|FY27-31 Volumes'!CN51/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$46","v":"NSP76"},{"$f":"'Calc|FY27-31 Prices'!F58*'Data|FY27-31 Volumes'!C52/'Calc|FY27-31 Revenue'!C$8","v":4605457.8819128992},{"$f":"'Calc|FY27-31 Prices'!G58*'Data|FY27-31 Volumes'!D52/'Calc|FY27-31 Revenue'!D$8","v":4846993.000416033},{"$f":"'Calc|FY27-31 Prices'!H58*'Data|FY27-31 Volumes'!E52/'Calc|FY27-31 Revenue'!E$8","v":5104668.9246483976},{"$f":"'Calc|FY27-31 Prices'!I58*'Data|FY27-31 Volumes'!F52/'Calc|FY27-31 Revenue'!F$8","v":5356263.5663618399},{"$f":"'Calc|FY27-31 Prices'!J58*'Data|FY27-31 Volumes'!G52/'Calc|FY27-31 Revenue'!G$8","v":5564343.4907971136},{"$f":"'Calc|FY27-31 Prices'!K58*'Data|FY27-31 Volumes'!H52/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L58*'Data|FY27-31 Volumes'!I52/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M58*'Data|FY27-31 Volumes'!J52/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N58*'Data|FY27-31 Volumes'!K52/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O58*'Data|FY27-31 Volumes'!L52/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P58*'Data|FY27-31 Volumes'!M52/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q58*'Data|FY27-31 Volumes'!N52/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R58*'Data|FY27-31 Volumes'!O52/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S58*'Data|FY27-31 Volumes'!P52/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T58*'Data|FY27-31 Volumes'!Q52/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U58*'Data|FY27-31 Volumes'!R52/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V58*'Data|FY27-31 Volumes'!S52/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W58*'Data|FY27-31 Volumes'!T52/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X58*'Data|FY27-31 Volumes'!U52/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y58*'Data|FY27-31 Volumes'!V52/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z58*'Data|FY27-31 Volumes'!W52/'Calc|FY27-31 Revenue'!W$8","v":9090316.1141022034},{"$f":"'Calc|FY27-31 Prices'!AA58*'Data|FY27-31 Volumes'!X52/'Calc|FY27-31 Revenue'!X$8","v":9722047.4072092921},{"$f":"'Calc|FY27-31 Prices'!AB58*'Data|FY27-31 Volumes'!Y52/'Calc|FY27-31 Revenue'!Y$8","v":10355559.259798545},{"$f":"'Calc|FY27-31 Prices'!AC58*'Data|FY27-31 Volumes'!Z52/'Calc|FY27-31 Revenue'!Z$8","v":11126249.988767885},{"$f":"'Calc|FY27-31 Prices'!AD58*'Data|FY27-31 Volumes'!AA52/'Calc|FY27-31 Revenue'!AA$8","v":12192442.955367712},{"$f":"'Calc|FY27-31 Prices'!AE58*'Data|FY27-31 Volumes'!AB52/'Calc|FY27-31 Revenue'!AB$8","v":4094647.1091890954},{"$f":"'Calc|FY27-31 Prices'!AF58*'Data|FY27-31 Volumes'!AC52/'Calc|FY27-31 Revenue'!AC$8","v":4386621.4806193598},{"$f":"'Calc|FY27-31 Prices'!AG58*'Data|FY27-31 Volumes'!AD52/'Calc|FY27-31 Revenue'!AD$8","v":4671069.3433600627},{"$f":"'Calc|FY27-31 Prices'!AH58*'Data|FY27-31 Volumes'!AE52/'Calc|FY27-31 Revenue'!AE$8","v":5017963.4389633015},{"$f":"'Calc|FY27-31 Prices'!AI58*'Data|FY27-31 Volumes'!AF52/'Calc|FY27-31 Revenue'!AF$8","v":5490598.8016397599},{"$f":"'Calc|FY27-31 Prices'!AJ58*'Data|FY27-31 Volumes'!AG52/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK58*'Data|FY27-31 Volumes'!AH52/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL58*'Data|FY27-31 Volumes'!AI52/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM58*'Data|FY27-31 Volumes'!AJ52/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN58*'Data|FY27-31 Volumes'!AK52/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO58*'Data|FY27-31 Volumes'!AL52/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP58*'Data|FY27-31 Volumes'!AM52/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ58*'Data|FY27-31 Volumes'!AN52/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR58*'Data|FY27-31 Volumes'!AO52/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS58*'Data|FY27-31 Volumes'!AP52/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT58*'Data|FY27-31 Volumes'!AQ52/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU58*'Data|FY27-31 Volumes'!AR52/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV58*'Data|FY27-31 Volumes'!AS52/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW58*'Data|FY27-31 Volumes'!AT52/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX58*'Data|FY27-31 Volumes'!AU52/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY58*'Data|FY27-31 Volumes'!AV52/'Calc|FY27-31 Revenue'!AV$8","v":4283315.2414720776},{"$f":"'Calc|FY27-31 Prices'!AZ58*'Data|FY27-31 Volumes'!AW52/'Calc|FY27-31 Revenue'!AW$8","v":4574711.1602771664},{"$f":"'Calc|FY27-31 Prices'!BA58*'Data|FY27-31 Volumes'!AX52/'Calc|FY27-31 Revenue'!AX$8","v":4884688.6981840404},{"$f":"'Calc|FY27-31 Prices'!BB58*'Data|FY27-31 Volumes'!AY52/'Calc|FY27-31 Revenue'!AY$8","v":5221103.2914084764},{"$f":"'Calc|FY27-31 Prices'!BC58*'Data|FY27-31 Volumes'!AZ52/'Calc|FY27-31 Revenue'!AZ$8","v":5731353.5514288414},{"$f":"'Calc|FY27-31 Prices'!BD58*'Data|FY27-31 Volumes'!BA52/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE58*'Data|FY27-31 Volumes'!BB52/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF58*'Data|FY27-31 Volumes'!BC52/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG58*'Data|FY27-31 Volumes'!BD52/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH58*'Data|FY27-31 Volumes'!BE52/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI58*'Data|FY27-31 Volumes'!BF52/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ58*'Data|FY27-31 Volumes'!BG52/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK58*'Data|FY27-31 Volumes'!BH52/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL58*'Data|FY27-31 Volumes'!BI52/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM58*'Data|FY27-31 Volumes'!BJ52/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN58*'Data|FY27-31 Volumes'!BK52/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO58*'Data|FY27-31 Volumes'!BL52/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP58*'Data|FY27-31 Volumes'!BM52/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ58*'Data|FY27-31 Volumes'!BN52/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR58*'Data|FY27-31 Volumes'!BO52/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS58*'Data|FY27-31 Volumes'!BP52/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT58*'Data|FY27-31 Volumes'!BQ52/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU58*'Data|FY27-31 Volumes'!BR52/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV58*'Data|FY27-31 Volumes'!BS52/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW58*'Data|FY27-31 Volumes'!BT52/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX58*'Data|FY27-31 Volumes'!BU52/'Calc|FY27-31 Revenue'!BU$8","v":19856133.828841455},{"$f":"'Calc|FY27-31 Prices'!BY58*'Data|FY27-31 Volumes'!BV52/'Calc|FY27-31 Revenue'!BV$8","v":20885499.591225907},{"$f":"'Calc|FY27-31 Prices'!BZ58*'Data|FY27-31 Volumes'!BW52/'Calc|FY27-31 Revenue'!BW$8","v":22000591.621108327},{"$f":"'Calc|FY27-31 Prices'!CA58*'Data|FY27-31 Volumes'!BX52/'Calc|FY27-31 Revenue'!BX$8","v":23080181.380026404},{"$f":"'Calc|FY27-31 Prices'!CB58*'Data|FY27-31 Volumes'!BY52/'Calc|FY27-31 Revenue'!BY$8","v":23979704.342726242},{"$f":"'Calc|FY27-31 Prices'!CC58*'Data|FY27-31 Volumes'!BZ52/'Calc|FY27-31 Revenue'!BZ$8","v":14092741.187646937},{"$f":"'Calc|FY27-31 Prices'!CD58*'Data|FY27-31 Volumes'!CA52/'Calc|FY27-31 Revenue'!CA$8","v":14865463.94756826},{"$f":"'Calc|FY27-31 Prices'!CE58*'Data|FY27-31 Volumes'!CB52/'Calc|FY27-31 Revenue'!CB$8","v":15652772.784516487},{"$f":"'Calc|FY27-31 Prices'!CF58*'Data|FY27-31 Volumes'!CC52/'Calc|FY27-31 Revenue'!CC$8","v":16414549.663716508},{"$f":"'Calc|FY27-31 Prices'!CG58*'Data|FY27-31 Volumes'!CD52/'Calc|FY27-31 Revenue'!CD$8","v":17055111.004649252},{"$f":"'Calc|FY27-31 Prices'!CH58*'Data|FY27-31 Volumes'!CE52/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI58*'Data|FY27-31 Volumes'!CF52/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ58*'Data|FY27-31 Volumes'!CG52/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK58*'Data|FY27-31 Volumes'!CH52/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL58*'Data|FY27-31 Volumes'!CI52/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM58*'Data|FY27-31 Volumes'!CJ52/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN58*'Data|FY27-31 Volumes'!CK52/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO58*'Data|FY27-31 Volumes'!CL52/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP58*'Data|FY27-31 Volumes'!CM52/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ58*'Data|FY27-31 Volumes'!CN52/'Calc|FY27-31 Revenue'!CN$8","v":0},56022611.363164663,59281336.587316014,62669350.631615862,66216311.32924442,70013554.146608919,null,null,null,null,null,null,null,null,null,null,"NAT56",{"$f":"CO48/'Data|FY27-31 Volumes'!C48","v":10510.19800580517},{"$f":"CP48/'Data|FY27-31 Volumes'!D48","v":12094.67178366293},{"$f":"CQ48/'Data|FY27-31 Volumes'!E48","v":13710.769335686708},{"$f":"CR48/'Data|FY27-31 Volumes'!F48","v":15367.711299411958},{"$f":"CS48/'Data|FY27-31 Volumes'!G48","v":16897.015275399379}]
[null,{"$f":"'Admin|Lists'!$B$47","v":"NSP77"},{"$f":"'Calc|FY27-31 Prices'!F59*'Data|FY27-31 Volumes'!C53/'Calc|FY27-31 Revenue'!C$8","v":501274.3272830366},{"$f":"'Calc|FY27-31 Prices'!G59*'Data|FY27-31 Volumes'!D53/'Calc|FY27-31 Revenue'!D$8","v":506402.25377480936},{"$f":"'Calc|FY27-31 Prices'!H59*'Data|FY27-31 Volumes'!E53/'Calc|FY27-31 Revenue'!E$8","v":495598.92472314538},{"$f":"'Calc|FY27-31 Prices'!I59*'Data|FY27-31 Volumes'!F53/'Calc|FY27-31 Revenue'!F$8","v":493116.32833172497},{"$f":"'Calc|FY27-31 Prices'!J59*'Data|FY27-31 Volumes'!G53/'Calc|FY27-31 Revenue'!G$8","v":477439.76910115639},{"$f":"'Calc|FY27-31 Prices'!K59*'Data|FY27-31 Volumes'!H53/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L59*'Data|FY27-31 Volumes'!I53/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M59*'Data|FY27-31 Volumes'!J53/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N59*'Data|FY27-31 Volumes'!K53/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O59*'Data|FY27-31 Volumes'!L53/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P59*'Data|FY27-31 Volumes'!M53/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q59*'Data|FY27-31 Volumes'!N53/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R59*'Data|FY27-31 Volumes'!O53/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S59*'Data|FY27-31 Volumes'!P53/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T59*'Data|FY27-31 Volumes'!Q53/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U59*'Data|FY27-31 Volumes'!R53/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V59*'Data|FY27-31 Volumes'!S53/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W59*'Data|FY27-31 Volumes'!T53/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X59*'Data|FY27-31 Volumes'!U53/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y59*'Data|FY27-31 Volumes'!V53/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z59*'Data|FY27-31 Volumes'!W53/'Calc|FY27-31 Revenue'!W$8","v":2250194.6793688666},{"$f":"'Calc|FY27-31 Prices'!AA59*'Data|FY27-31 Volumes'!X53/'Calc|FY27-31 Revenue'!X$8","v":2275484.0145545728},{"$f":"'Calc|FY27-31 Prices'!AB59*'Data|FY27-31 Volumes'!Y53/'Calc|FY27-31 Revenue'!Y$8","v":2281922.2899518125},{"$f":"'Calc|FY27-31 Prices'!AC59*'Data|FY27-31 Volumes'!Z53/'Calc|FY27-31 Revenue'!Z$8","v":2315842.6929932996},{"$f":"'Calc|FY27-31 Prices'!AD59*'Data|FY27-31 Volumes'!AA53/'Calc|FY27-31 Revenue'!AA$8","v":2381902.7614679788},{"$f":"'Calc|FY27-31 Prices'!AE59*'Data|FY27-31 Volumes'!AB53/'Calc|FY27-31 Revenue'!AB$8","v":1042782.2254224517},{"$f":"'Calc|FY27-31 Prices'!AF59*'Data|FY27-31 Volumes'!AC53/'Calc|FY27-31 Revenue'!AC$8","v":1054567.0363639595},{"$f":"'Calc|FY27-31 Prices'!AG59*'Data|FY27-31 Volumes'!AD53/'Calc|FY27-31 Revenue'!AD$8","v":1056631.9158684795},{"$f":"'Calc|FY27-31 Prices'!AH59*'Data|FY27-31 Volumes'!AE53/'Calc|FY27-31 Revenue'!AE$8","v":1072116.8545144231},{"$f":"'Calc|FY27-31 Prices'!AI59*'Data|FY27-31 Volumes'!AF53/'Calc|FY27-31 Revenue'!AF$8","v":1103229.87027388},{"$f":"'Calc|FY27-31 Prices'!AJ59*'Data|FY27-31 Volumes'!AG53/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK59*'Data|FY27-31 Volumes'!AH53/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL59*'Data|FY27-31 Volumes'!AI53/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM59*'Data|FY27-31 Volumes'!AJ53/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN59*'Data|FY27-31 Volumes'!AK53/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO59*'Data|FY27-31 Volumes'!AL53/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP59*'Data|FY27-31 Volumes'!AM53/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ59*'Data|FY27-31 Volumes'!AN53/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR59*'Data|FY27-31 Volumes'!AO53/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS59*'Data|FY27-31 Volumes'!AP53/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT59*'Data|FY27-31 Volumes'!AQ53/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU59*'Data|FY27-31 Volumes'!AR53/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV59*'Data|FY27-31 Volumes'!AS53/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW59*'Data|FY27-31 Volumes'!AT53/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX59*'Data|FY27-31 Volumes'!AU53/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY59*'Data|FY27-31 Volumes'!AV53/'Calc|FY27-31 Revenue'!AV$8","v":976140.85334363219},{"$f":"'Calc|FY27-31 Prices'!AZ59*'Data|FY27-31 Volumes'!AW53/'Calc|FY27-31 Revenue'!AW$8","v":987048.35103640053},{"$f":"'Calc|FY27-31 Prices'!BA59*'Data|FY27-31 Volumes'!AX53/'Calc|FY27-31 Revenue'!AX$8","v":991003.84830819664},{"$f":"'Calc|FY27-31 Prices'!BB59*'Data|FY27-31 Volumes'!AY53/'Calc|FY27-31 Revenue'!AY$8","v":999974.29157969553},{"$f":"'Calc|FY27-31 Prices'!BC59*'Data|FY27-31 Volumes'!AZ53/'Calc|FY27-31 Revenue'!AZ$8","v":1029428.9510996293},{"$f":"'Calc|FY27-31 Prices'!BD59*'Data|FY27-31 Volumes'!BA53/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE59*'Data|FY27-31 Volumes'!BB53/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF59*'Data|FY27-31 Volumes'!BC53/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG59*'Data|FY27-31 Volumes'!BD53/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH59*'Data|FY27-31 Volumes'!BE53/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI59*'Data|FY27-31 Volumes'!BF53/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ59*'Data|FY27-31 Volumes'!BG53/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK59*'Data|FY27-31 Volumes'!BH53/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL59*'Data|FY27-31 Volumes'!BI53/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM59*'Data|FY27-31 Volumes'!BJ53/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN59*'Data|FY27-31 Volumes'!BK53/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO59*'Data|FY27-31 Volumes'!BL53/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP59*'Data|FY27-31 Volumes'!BM53/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ59*'Data|FY27-31 Volumes'!BN53/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR59*'Data|FY27-31 Volumes'!BO53/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS59*'Data|FY27-31 Volumes'!BP53/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT59*'Data|FY27-31 Volumes'!BQ53/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU59*'Data|FY27-31 Volumes'!BR53/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV59*'Data|FY27-31 Volumes'!BS53/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW59*'Data|FY27-31 Volumes'!BT53/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX59*'Data|FY27-31 Volumes'!BU53/'Calc|FY27-31 Revenue'!BU$8","v":4455870.1237790957},{"$f":"'Calc|FY27-31 Prices'!BY59*'Data|FY27-31 Volumes'!BV53/'Calc|FY27-31 Revenue'!BV$8","v":4500933.7527118456},{"$f":"'Calc|FY27-31 Prices'!BZ59*'Data|FY27-31 Volumes'!BW53/'Calc|FY27-31 Revenue'!BW$8","v":4405638.3884437773},{"$f":"'Calc|FY27-31 Prices'!CA59*'Data|FY27-31 Volumes'!BX53/'Calc|FY27-31 Revenue'!BX$8","v":4385406.0643250905},{"$f":"'Calc|FY27-31 Prices'!CB59*'Data|FY27-31 Volumes'!BY53/'Calc|FY27-31 Revenue'!BY$8","v":4243687.2981452765},{"$f":"'Calc|FY27-31 Prices'!CC59*'Data|FY27-31 Volumes'!BZ53/'Calc|FY27-31 Revenue'!BZ$8","v":3388690.1733329985},{"$f":"'Calc|FY27-31 Prices'!CD59*'Data|FY27-31 Volumes'!CA53/'Calc|FY27-31 Revenue'!CA$8","v":3434215.3683389919},{"$f":"'Calc|FY27-31 Prices'!CE59*'Data|FY27-31 Volumes'!CB53/'Calc|FY27-31 Revenue'!CB$8","v":3361151.2616893654},{"$f":"'Calc|FY27-31 Prices'!CF59*'Data|FY27-31 Volumes'!CC53/'Calc|FY27-31 Revenue'!CC$8","v":3340189.3361304621},{"$f":"'Calc|FY27-31 Prices'!CG59*'Data|FY27-31 Volumes'!CD53/'Calc|FY27-31 Revenue'!CD$8","v":3232510.3652277892},{"$f":"'Calc|FY27-31 Prices'!CH59*'Data|FY27-31 Volumes'!CE53/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI59*'Data|FY27-31 Volumes'!CF53/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ59*'Data|FY27-31 Volumes'!CG53/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK59*'Data|FY27-31 Volumes'!CH53/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL59*'Data|FY27-31 Volumes'!CI53/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM59*'Data|FY27-31 Volumes'!CJ53/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN59*'Data|FY27-31 Volumes'!CK53/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO59*'Data|FY27-31 Volumes'!CL53/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP59*'Data|FY27-31 Volumes'!CM53/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ59*'Data|FY27-31 Volumes'!CN53/'Calc|FY27-31 Revenue'!CN$8","v":0},12614952.38253008,12758650.776780579,12591946.628984775,12606645.567874696,12468199.01531571,null,null,null,null,null,null,null,null,null,null,"NAT75",{"$f":"CO51/'Data|FY27-31 Volumes'!C51","v":{"$error":"#DIV/0!"}},{"$f":"CP51/'Data|FY27-31 Volumes'!D51","v":{"$error":"#DIV/0!"}},{"$f":"CQ51/'Data|FY27-31 Volumes'!E51","v":{"$error":"#DIV/0!"}},{"$f":"CR51/'Data|FY27-31 Volumes'!F51","v":{"$error":"#DIV/0!"}},{"$f":"CS51/'Data|FY27-31 Volumes'!G51","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'Admin|Lists'!$B$48","v":"NSP78"},{"$f":"'Calc|FY27-31 Prices'!F60*'Data|FY27-31 Volumes'!C54/'Calc|FY27-31 Revenue'!C$8","v":289799.22046050552},{"$f":"'Calc|FY27-31 Prices'!G60*'Data|FY27-31 Volumes'!D54/'Calc|FY27-31 Revenue'!D$8","v":313487.10947964387},{"$f":"'Calc|FY27-31 Prices'!H60*'Data|FY27-31 Volumes'!E54/'Calc|FY27-31 Revenue'!E$8","v":338659.26522748265},{"$f":"'Calc|FY27-31 Prices'!I60*'Data|FY27-31 Volumes'!F54/'Calc|FY27-31 Revenue'!F$8","v":365586.24341834779},{"$f":"'Calc|FY27-31 Prices'!J60*'Data|FY27-31 Volumes'!G54/'Calc|FY27-31 Revenue'!G$8","v":381951.81528092513},{"$f":"'Calc|FY27-31 Prices'!K60*'Data|FY27-31 Volumes'!H54/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L60*'Data|FY27-31 Volumes'!I54/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M60*'Data|FY27-31 Volumes'!J54/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N60*'Data|FY27-31 Volumes'!K54/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O60*'Data|FY27-31 Volumes'!L54/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P60*'Data|FY27-31 Volumes'!M54/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q60*'Data|FY27-31 Volumes'!N54/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R60*'Data|FY27-31 Volumes'!O54/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S60*'Data|FY27-31 Volumes'!P54/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T60*'Data|FY27-31 Volumes'!Q54/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U60*'Data|FY27-31 Volumes'!R54/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V60*'Data|FY27-31 Volumes'!S54/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W60*'Data|FY27-31 Volumes'!T54/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X60*'Data|FY27-31 Volumes'!U54/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y60*'Data|FY27-31 Volumes'!V54/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z60*'Data|FY27-31 Volumes'!W54/'Calc|FY27-31 Revenue'!W$8","v":2347385.7839794056},{"$f":"'Calc|FY27-31 Prices'!AA60*'Data|FY27-31 Volumes'!X54/'Calc|FY27-31 Revenue'!X$8","v":2580989.38321567},{"$f":"'Calc|FY27-31 Prices'!AB60*'Data|FY27-31 Volumes'!Y54/'Calc|FY27-31 Revenue'!Y$8","v":2827539.300259456},{"$f":"'Calc|FY27-31 Prices'!AC60*'Data|FY27-31 Volumes'!Z54/'Calc|FY27-31 Revenue'!Z$8","v":3115846.5949010309},{"$f":"'Calc|FY27-31 Prices'!AD60*'Data|FY27-31 Volumes'!AA54/'Calc|FY27-31 Revenue'!AA$8","v":3468147.1407825737},{"$f":"'Calc|FY27-31 Prices'!AE60*'Data|FY27-31 Volumes'!AB54/'Calc|FY27-31 Revenue'!AB$8","v":1008696.248392241},{"$f":"'Calc|FY27-31 Prices'!AF60*'Data|FY27-31 Volumes'!AC54/'Calc|FY27-31 Revenue'!AC$8","v":1106946.257399552},{"$f":"'Calc|FY27-31 Prices'!AG60*'Data|FY27-31 Volumes'!AD54/'Calc|FY27-31 Revenue'!AD$8","v":1213324.1855061527},{"$f":"'Calc|FY27-31 Prices'!AH60*'Data|FY27-31 Volumes'!AE54/'Calc|FY27-31 Revenue'!AE$8","v":1336454.1418053336},{"$f":"'Calc|FY27-31 Prices'!AI60*'Data|FY27-31 Volumes'!AF54/'Calc|FY27-31 Revenue'!AF$8","v":1490880.8236541857},{"$f":"'Calc|FY27-31 Prices'!AJ60*'Data|FY27-31 Volumes'!AG54/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK60*'Data|FY27-31 Volumes'!AH54/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL60*'Data|FY27-31 Volumes'!AI54/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM60*'Data|FY27-31 Volumes'!AJ54/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN60*'Data|FY27-31 Volumes'!AK54/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO60*'Data|FY27-31 Volumes'!AL54/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP60*'Data|FY27-31 Volumes'!AM54/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ60*'Data|FY27-31 Volumes'!AN54/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR60*'Data|FY27-31 Volumes'!AO54/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS60*'Data|FY27-31 Volumes'!AP54/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT60*'Data|FY27-31 Volumes'!AQ54/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU60*'Data|FY27-31 Volumes'!AR54/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV60*'Data|FY27-31 Volumes'!AS54/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW60*'Data|FY27-31 Volumes'!AT54/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX60*'Data|FY27-31 Volumes'!AU54/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY60*'Data|FY27-31 Volumes'!AV54/'Calc|FY27-31 Revenue'!AV$8","v":999628.88418152125},{"$f":"'Calc|FY27-31 Prices'!AZ60*'Data|FY27-31 Volumes'!AW54/'Calc|FY27-31 Revenue'!AW$8","v":1097399.4327343376},{"$f":"'Calc|FY27-31 Prices'!BA60*'Data|FY27-31 Volumes'!AX54/'Calc|FY27-31 Revenue'!AX$8","v":1208365.8813399007},{"$f":"'Calc|FY27-31 Prices'!BB60*'Data|FY27-31 Volumes'!AY54/'Calc|FY27-31 Revenue'!AY$8","v":1326080.4445765663},{"$f":"'Calc|FY27-31 Prices'!BC60*'Data|FY27-31 Volumes'!AZ54/'Calc|FY27-31 Revenue'!AZ$8","v":1476952.5260159234},{"$f":"'Calc|FY27-31 Prices'!BD60*'Data|FY27-31 Volumes'!BA54/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE60*'Data|FY27-31 Volumes'!BB54/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF60*'Data|FY27-31 Volumes'!BC54/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG60*'Data|FY27-31 Volumes'!BD54/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH60*'Data|FY27-31 Volumes'!BE54/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI60*'Data|FY27-31 Volumes'!BF54/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ60*'Data|FY27-31 Volumes'!BG54/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK60*'Data|FY27-31 Volumes'!BH54/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL60*'Data|FY27-31 Volumes'!BI54/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM60*'Data|FY27-31 Volumes'!BJ54/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN60*'Data|FY27-31 Volumes'!BK54/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO60*'Data|FY27-31 Volumes'!BL54/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP60*'Data|FY27-31 Volumes'!BM54/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ60*'Data|FY27-31 Volumes'!BN54/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR60*'Data|FY27-31 Volumes'!BO54/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS60*'Data|FY27-31 Volumes'!BP54/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT60*'Data|FY27-31 Volumes'!BQ54/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU60*'Data|FY27-31 Volumes'!BR54/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV60*'Data|FY27-31 Volumes'!BS54/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW60*'Data|FY27-31 Volumes'!BT54/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX60*'Data|FY27-31 Volumes'!BU54/'Calc|FY27-31 Revenue'!BU$8","v":4211464.0979272369},{"$f":"'Calc|FY27-31 Prices'!BY60*'Data|FY27-31 Volumes'!BV54/'Calc|FY27-31 Revenue'!BV$8","v":4549566.3728965847},{"$f":"'Calc|FY27-31 Prices'!BZ60*'Data|FY27-31 Volumes'!BW54/'Calc|FY27-31 Revenue'!BW$8","v":4915840.7520984951},{"$f":"'Calc|FY27-31 Prices'!CA60*'Data|FY27-31 Volumes'!BX54/'Calc|FY27-31 Revenue'!BX$8","v":5311048.5412729597},{"$f":"'Calc|FY27-31 Prices'!CB60*'Data|FY27-31 Volumes'!BY54/'Calc|FY27-31 Revenue'!BY$8","v":5545956.4842085335},{"$f":"'Calc|FY27-31 Prices'!CC60*'Data|FY27-31 Volumes'!BZ54/'Calc|FY27-31 Revenue'!BZ$8","v":4460782.7357149227},{"$f":"'Calc|FY27-31 Prices'!CD60*'Data|FY27-31 Volumes'!CA54/'Calc|FY27-31 Revenue'!CA$8","v":4832347.6010981342},{"$f":"'Calc|FY27-31 Prices'!CE60*'Data|FY27-31 Volumes'!CB54/'Calc|FY27-31 Revenue'!CB$8","v":5218578.3599396534},{"$f":"'Calc|FY27-31 Prices'!CF60*'Data|FY27-31 Volumes'!CC54/'Calc|FY27-31 Revenue'!CC$8","v":5630253.1273022909},{"$f":"'Calc|FY27-31 Prices'!CG60*'Data|FY27-31 Volumes'!CD54/'Calc|FY27-31 Revenue'!CD$8","v":5884329.3405478606},{"$f":"'Calc|FY27-31 Prices'!CH60*'Data|FY27-31 Volumes'!CE54/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI60*'Data|FY27-31 Volumes'!CF54/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ60*'Data|FY27-31 Volumes'!CG54/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK60*'Data|FY27-31 Volumes'!CH54/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL60*'Data|FY27-31 Volumes'!CI54/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM60*'Data|FY27-31 Volumes'!CJ54/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN60*'Data|FY27-31 Volumes'!CK54/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO60*'Data|FY27-31 Volumes'!CL54/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP60*'Data|FY27-31 Volumes'!CM54/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ60*'Data|FY27-31 Volumes'!CN54/'Calc|FY27-31 Revenue'!CN$8","v":0},13317756.970655832,14480736.156823922,15722307.74437114,17085269.093276531,18248218.130490001]
[null,{"$f":"'Admin|Lists'!$B$49","v":"NSP81"},{"$f":"'Calc|FY27-31 Prices'!F61*'Data|FY27-31 Volumes'!C55/'Calc|FY27-31 Revenue'!C$8","v":509106.73864683404},{"$f":"'Calc|FY27-31 Prices'!G61*'Data|FY27-31 Volumes'!D55/'Calc|FY27-31 Revenue'!D$8","v":546592.90883630223},{"$f":"'Calc|FY27-31 Prices'!H61*'Data|FY27-31 Volumes'!E55/'Calc|FY27-31 Revenue'!E$8","v":586458.72758905531},{"$f":"'Calc|FY27-31 Prices'!I61*'Data|FY27-31 Volumes'!F55/'Calc|FY27-31 Revenue'!F$8","v":620646.41324510204},{"$f":"'Calc|FY27-31 Prices'!J61*'Data|FY27-31 Volumes'!G55/'Calc|FY27-31 Revenue'!G$8","v":651054.23059248598},{"$f":"'Calc|FY27-31 Prices'!K61*'Data|FY27-31 Volumes'!H55/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L61*'Data|FY27-31 Volumes'!I55/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M61*'Data|FY27-31 Volumes'!J55/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N61*'Data|FY27-31 Volumes'!K55/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O61*'Data|FY27-31 Volumes'!L55/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P61*'Data|FY27-31 Volumes'!M55/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q61*'Data|FY27-31 Volumes'!N55/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R61*'Data|FY27-31 Volumes'!O55/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S61*'Data|FY27-31 Volumes'!P55/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T61*'Data|FY27-31 Volumes'!Q55/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U61*'Data|FY27-31 Volumes'!R55/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V61*'Data|FY27-31 Volumes'!S55/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W61*'Data|FY27-31 Volumes'!T55/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X61*'Data|FY27-31 Volumes'!U55/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y61*'Data|FY27-31 Volumes'!V55/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z61*'Data|FY27-31 Volumes'!W55/'Calc|FY27-31 Revenue'!W$8","v":2301882.6500997203},{"$f":"'Calc|FY27-31 Prices'!AA61*'Data|FY27-31 Volumes'!X55/'Calc|FY27-31 Revenue'!X$8","v":2547372.640788978},{"$f":"'Calc|FY27-31 Prices'!AB61*'Data|FY27-31 Volumes'!Y55/'Calc|FY27-31 Revenue'!Y$8","v":2808087.7125973473},{"$f":"'Calc|FY27-31 Prices'!AC61*'Data|FY27-31 Volumes'!Z55/'Calc|FY27-31 Revenue'!Z$8","v":3099892.8074025642},{"$f":"'Calc|FY27-31 Prices'!AD61*'Data|FY27-31 Volumes'!AA55/'Calc|FY27-31 Revenue'!AA$8","v":3446509.2154902364},{"$f":"'Calc|FY27-31 Prices'!AE61*'Data|FY27-31 Volumes'!AB55/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF61*'Data|FY27-31 Volumes'!AC55/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG61*'Data|FY27-31 Volumes'!AD55/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH61*'Data|FY27-31 Volumes'!AE55/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI61*'Data|FY27-31 Volumes'!AF55/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ61*'Data|FY27-31 Volumes'!AG55/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK61*'Data|FY27-31 Volumes'!AH55/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL61*'Data|FY27-31 Volumes'!AI55/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM61*'Data|FY27-31 Volumes'!AJ55/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN61*'Data|FY27-31 Volumes'!AK55/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO61*'Data|FY27-31 Volumes'!AL55/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP61*'Data|FY27-31 Volumes'!AM55/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ61*'Data|FY27-31 Volumes'!AN55/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR61*'Data|FY27-31 Volumes'!AO55/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS61*'Data|FY27-31 Volumes'!AP55/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT61*'Data|FY27-31 Volumes'!AQ55/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU61*'Data|FY27-31 Volumes'!AR55/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV61*'Data|FY27-31 Volumes'!AS55/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW61*'Data|FY27-31 Volumes'!AT55/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX61*'Data|FY27-31 Volumes'!AU55/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY61*'Data|FY27-31 Volumes'!AV55/'Calc|FY27-31 Revenue'!AV$8","v":760858.76080689987},{"$f":"'Calc|FY27-31 Prices'!AZ61*'Data|FY27-31 Volumes'!AW55/'Calc|FY27-31 Revenue'!AW$8","v":839949.96926628263},{"$f":"'Calc|FY27-31 Prices'!BA61*'Data|FY27-31 Volumes'!AX55/'Calc|FY27-31 Revenue'!AX$8","v":935590.17903680319},{"$f":"'Calc|FY27-31 Prices'!BB61*'Data|FY27-31 Volumes'!AY55/'Calc|FY27-31 Revenue'!AY$8","v":1024429.1896960982},{"$f":"'Calc|FY27-31 Prices'!BC61*'Data|FY27-31 Volumes'!AZ55/'Calc|FY27-31 Revenue'!AZ$8","v":1141524.6025738826},{"$f":"'Calc|FY27-31 Prices'!BD61*'Data|FY27-31 Volumes'!BA55/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE61*'Data|FY27-31 Volumes'!BB55/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF61*'Data|FY27-31 Volumes'!BC55/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG61*'Data|FY27-31 Volumes'!BD55/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH61*'Data|FY27-31 Volumes'!BE55/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI61*'Data|FY27-31 Volumes'!BF55/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ61*'Data|FY27-31 Volumes'!BG55/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK61*'Data|FY27-31 Volumes'!BH55/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL61*'Data|FY27-31 Volumes'!BI55/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM61*'Data|FY27-31 Volumes'!BJ55/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN61*'Data|FY27-31 Volumes'!BK55/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO61*'Data|FY27-31 Volumes'!BL55/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP61*'Data|FY27-31 Volumes'!BM55/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ61*'Data|FY27-31 Volumes'!BN55/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR61*'Data|FY27-31 Volumes'!BO55/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS61*'Data|FY27-31 Volumes'!BP55/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT61*'Data|FY27-31 Volumes'!BQ55/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU61*'Data|FY27-31 Volumes'!BR55/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV61*'Data|FY27-31 Volumes'!BS55/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW61*'Data|FY27-31 Volumes'!BT55/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX61*'Data|FY27-31 Volumes'!BU55/'Calc|FY27-31 Revenue'!BU$8","v":10560782.369949859},{"$f":"'Calc|FY27-31 Prices'!BY61*'Data|FY27-31 Volumes'!BV55/'Calc|FY27-31 Revenue'!BV$8","v":11324251.761282664},{"$f":"'Calc|FY27-31 Prices'!BZ61*'Data|FY27-31 Volumes'!BW55/'Calc|FY27-31 Revenue'!BW$8","v":12146972.707398234},{"$f":"'Calc|FY27-31 Prices'!CA61*'Data|FY27-31 Volumes'!BX55/'Calc|FY27-31 Revenue'!BX$8","v":12860527.73059562},{"$f":"'Calc|FY27-31 Prices'!CB61*'Data|FY27-31 Volumes'!BY55/'Calc|FY27-31 Revenue'!BY$8","v":13492806.631878002},{"$f":"'Calc|FY27-31 Prices'!CC61*'Data|FY27-31 Volumes'!BZ55/'Calc|FY27-31 Revenue'!BZ$8","v":7210709.7072865469},{"$f":"'Calc|FY27-31 Prices'!CD61*'Data|FY27-31 Volumes'!CA55/'Calc|FY27-31 Revenue'!CA$8","v":7756052.1290721903},{"$f":"'Calc|FY27-31 Prices'!CE61*'Data|FY27-31 Volumes'!CB55/'Calc|FY27-31 Revenue'!CB$8","v":8347718.1679113582},{"$f":"'Calc|FY27-31 Prices'!CF61*'Data|FY27-31 Volumes'!CC55/'Calc|FY27-31 Revenue'!CC$8","v":8804862.8696051128},{"$f":"'Calc|FY27-31 Prices'!CG61*'Data|FY27-31 Volumes'!CD55/'Calc|FY27-31 Revenue'!CD$8","v":9239303.6295280699},{"$f":"'Calc|FY27-31 Prices'!CH61*'Data|FY27-31 Volumes'!CE55/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI61*'Data|FY27-31 Volumes'!CF55/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ61*'Data|FY27-31 Volumes'!CG55/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK61*'Data|FY27-31 Volumes'!CH55/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL61*'Data|FY27-31 Volumes'!CI55/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM61*'Data|FY27-31 Volumes'!CJ55/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN61*'Data|FY27-31 Volumes'!CK55/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO61*'Data|FY27-31 Volumes'!CL55/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP61*'Data|FY27-31 Volumes'!CM55/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ61*'Data|FY27-31 Volumes'!CN55/'Calc|FY27-31 Revenue'!CN$8","v":0},21343340.226789862,23014219.409246415,24824827.494532797,26410359.010544498,27971198.310062677]
[null,{"$f":"'Admin|Lists'!$B$50","v":"NSP82"},{"$f":"'Calc|FY27-31 Prices'!F62*'Data|FY27-31 Volumes'!C56/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G62*'Data|FY27-31 Volumes'!D56/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H62*'Data|FY27-31 Volumes'!E56/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I62*'Data|FY27-31 Volumes'!F56/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J62*'Data|FY27-31 Volumes'!G56/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K62*'Data|FY27-31 Volumes'!H56/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L62*'Data|FY27-31 Volumes'!I56/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M62*'Data|FY27-31 Volumes'!J56/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N62*'Data|FY27-31 Volumes'!K56/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O62*'Data|FY27-31 Volumes'!L56/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P62*'Data|FY27-31 Volumes'!M56/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q62*'Data|FY27-31 Volumes'!N56/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R62*'Data|FY27-31 Volumes'!O56/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S62*'Data|FY27-31 Volumes'!P56/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T62*'Data|FY27-31 Volumes'!Q56/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U62*'Data|FY27-31 Volumes'!R56/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V62*'Data|FY27-31 Volumes'!S56/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W62*'Data|FY27-31 Volumes'!T56/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X62*'Data|FY27-31 Volumes'!U56/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y62*'Data|FY27-31 Volumes'!V56/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z62*'Data|FY27-31 Volumes'!W56/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA62*'Data|FY27-31 Volumes'!X56/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB62*'Data|FY27-31 Volumes'!Y56/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC62*'Data|FY27-31 Volumes'!Z56/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD62*'Data|FY27-31 Volumes'!AA56/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE62*'Data|FY27-31 Volumes'!AB56/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF62*'Data|FY27-31 Volumes'!AC56/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG62*'Data|FY27-31 Volumes'!AD56/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH62*'Data|FY27-31 Volumes'!AE56/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI62*'Data|FY27-31 Volumes'!AF56/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ62*'Data|FY27-31 Volumes'!AG56/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK62*'Data|FY27-31 Volumes'!AH56/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL62*'Data|FY27-31 Volumes'!AI56/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM62*'Data|FY27-31 Volumes'!AJ56/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN62*'Data|FY27-31 Volumes'!AK56/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO62*'Data|FY27-31 Volumes'!AL56/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP62*'Data|FY27-31 Volumes'!AM56/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ62*'Data|FY27-31 Volumes'!AN56/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR62*'Data|FY27-31 Volumes'!AO56/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS62*'Data|FY27-31 Volumes'!AP56/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT62*'Data|FY27-31 Volumes'!AQ56/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU62*'Data|FY27-31 Volumes'!AR56/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV62*'Data|FY27-31 Volumes'!AS56/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW62*'Data|FY27-31 Volumes'!AT56/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX62*'Data|FY27-31 Volumes'!AU56/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY62*'Data|FY27-31 Volumes'!AV56/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ62*'Data|FY27-31 Volumes'!AW56/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA62*'Data|FY27-31 Volumes'!AX56/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB62*'Data|FY27-31 Volumes'!AY56/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC62*'Data|FY27-31 Volumes'!AZ56/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD62*'Data|FY27-31 Volumes'!BA56/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE62*'Data|FY27-31 Volumes'!BB56/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF62*'Data|FY27-31 Volumes'!BC56/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG62*'Data|FY27-31 Volumes'!BD56/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH62*'Data|FY27-31 Volumes'!BE56/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI62*'Data|FY27-31 Volumes'!BF56/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ62*'Data|FY27-31 Volumes'!BG56/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK62*'Data|FY27-31 Volumes'!BH56/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL62*'Data|FY27-31 Volumes'!BI56/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM62*'Data|FY27-31 Volumes'!BJ56/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN62*'Data|FY27-31 Volumes'!BK56/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO62*'Data|FY27-31 Volumes'!BL56/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP62*'Data|FY27-31 Volumes'!BM56/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ62*'Data|FY27-31 Volumes'!BN56/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR62*'Data|FY27-31 Volumes'!BO56/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS62*'Data|FY27-31 Volumes'!BP56/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT62*'Data|FY27-31 Volumes'!BQ56/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU62*'Data|FY27-31 Volumes'!BR56/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV62*'Data|FY27-31 Volumes'!BS56/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW62*'Data|FY27-31 Volumes'!BT56/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX62*'Data|FY27-31 Volumes'!BU56/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY62*'Data|FY27-31 Volumes'!BV56/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ62*'Data|FY27-31 Volumes'!BW56/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA62*'Data|FY27-31 Volumes'!BX56/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB62*'Data|FY27-31 Volumes'!BY56/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC62*'Data|FY27-31 Volumes'!BZ56/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD62*'Data|FY27-31 Volumes'!CA56/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE62*'Data|FY27-31 Volumes'!CB56/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF62*'Data|FY27-31 Volumes'!CC56/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG62*'Data|FY27-31 Volumes'!CD56/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH62*'Data|FY27-31 Volumes'!CE56/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI62*'Data|FY27-31 Volumes'!CF56/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ62*'Data|FY27-31 Volumes'!CG56/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK62*'Data|FY27-31 Volumes'!CH56/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL62*'Data|FY27-31 Volumes'!CI56/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM62*'Data|FY27-31 Volumes'!CJ56/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN62*'Data|FY27-31 Volumes'!CK56/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO62*'Data|FY27-31 Volumes'!CL56/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP62*'Data|FY27-31 Volumes'!CM56/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ62*'Data|FY27-31 Volumes'!CN56/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$51","v":"NSP83"},{"$f":"'Calc|FY27-31 Prices'!F63*'Data|FY27-31 Volumes'!C57/'Calc|FY27-31 Revenue'!C$8","v":172313.05000354385},{"$f":"'Calc|FY27-31 Prices'!G63*'Data|FY27-31 Volumes'!D57/'Calc|FY27-31 Revenue'!D$8","v":184877.01328286692},{"$f":"'Calc|FY27-31 Prices'!H63*'Data|FY27-31 Volumes'!E57/'Calc|FY27-31 Revenue'!E$8","v":206499.55196797723},{"$f":"'Calc|FY27-31 Prices'!I63*'Data|FY27-31 Volumes'!F57/'Calc|FY27-31 Revenue'!F$8","v":221052.14718318704},{"$f":"'Calc|FY27-31 Prices'!J63*'Data|FY27-31 Volumes'!G57/'Calc|FY27-31 Revenue'!G$8","v":234379.52301329497},{"$f":"'Calc|FY27-31 Prices'!K63*'Data|FY27-31 Volumes'!H57/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L63*'Data|FY27-31 Volumes'!I57/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M63*'Data|FY27-31 Volumes'!J57/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N63*'Data|FY27-31 Volumes'!K57/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O63*'Data|FY27-31 Volumes'!L57/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P63*'Data|FY27-31 Volumes'!M57/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q63*'Data|FY27-31 Volumes'!N57/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R63*'Data|FY27-31 Volumes'!O57/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S63*'Data|FY27-31 Volumes'!P57/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T63*'Data|FY27-31 Volumes'!Q57/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U63*'Data|FY27-31 Volumes'!R57/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V63*'Data|FY27-31 Volumes'!S57/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W63*'Data|FY27-31 Volumes'!T57/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X63*'Data|FY27-31 Volumes'!U57/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y63*'Data|FY27-31 Volumes'!V57/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z63*'Data|FY27-31 Volumes'!W57/'Calc|FY27-31 Revenue'!W$8","v":671669.77278371423},{"$f":"'Calc|FY27-31 Prices'!AA63*'Data|FY27-31 Volumes'!X57/'Calc|FY27-31 Revenue'!X$8","v":742566.47351604339},{"$f":"'Calc|FY27-31 Prices'!AB63*'Data|FY27-31 Volumes'!Y57/'Calc|FY27-31 Revenue'!Y$8","v":829948.7797131273},{"$f":"'Calc|FY27-31 Prices'!AC63*'Data|FY27-31 Volumes'!Z57/'Calc|FY27-31 Revenue'!Z$8","v":906947.47883971769},{"$f":"'Calc|FY27-31 Prices'!AD63*'Data|FY27-31 Volumes'!AA57/'Calc|FY27-31 Revenue'!AA$8","v":1016752.2297331671},{"$f":"'Calc|FY27-31 Prices'!AE63*'Data|FY27-31 Volumes'!AB57/'Calc|FY27-31 Revenue'!AB$8","v":157885.67014115478},{"$f":"'Calc|FY27-31 Prices'!AF63*'Data|FY27-31 Volumes'!AC57/'Calc|FY27-31 Revenue'!AC$8","v":175411.09656495109},{"$f":"'Calc|FY27-31 Prices'!AG63*'Data|FY27-31 Volumes'!AD57/'Calc|FY27-31 Revenue'!AD$8","v":196980.97764523805},{"$f":"'Calc|FY27-31 Prices'!AH63*'Data|FY27-31 Volumes'!AE57/'Calc|FY27-31 Revenue'!AE$8","v":214957.18899871648},{"$f":"'Calc|FY27-31 Prices'!AI63*'Data|FY27-31 Volumes'!AF57/'Calc|FY27-31 Revenue'!AF$8","v":240370.36457414637},{"$f":"'Calc|FY27-31 Prices'!AJ63*'Data|FY27-31 Volumes'!AG57/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK63*'Data|FY27-31 Volumes'!AH57/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL63*'Data|FY27-31 Volumes'!AI57/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM63*'Data|FY27-31 Volumes'!AJ57/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN63*'Data|FY27-31 Volumes'!AK57/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO63*'Data|FY27-31 Volumes'!AL57/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP63*'Data|FY27-31 Volumes'!AM57/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ63*'Data|FY27-31 Volumes'!AN57/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR63*'Data|FY27-31 Volumes'!AO57/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS63*'Data|FY27-31 Volumes'!AP57/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT63*'Data|FY27-31 Volumes'!AQ57/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU63*'Data|FY27-31 Volumes'!AR57/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV63*'Data|FY27-31 Volumes'!AS57/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW63*'Data|FY27-31 Volumes'!AT57/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX63*'Data|FY27-31 Volumes'!AU57/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY63*'Data|FY27-31 Volumes'!AV57/'Calc|FY27-31 Revenue'!AV$8","v":93815.895560193385},{"$f":"'Calc|FY27-31 Prices'!AZ63*'Data|FY27-31 Volumes'!AW57/'Calc|FY27-31 Revenue'!AW$8","v":102959.5809012188},{"$f":"'Calc|FY27-31 Prices'!BA63*'Data|FY27-31 Volumes'!AX57/'Calc|FY27-31 Revenue'!AX$8","v":114505.87424292267},{"$f":"'Calc|FY27-31 Prices'!BB63*'Data|FY27-31 Volumes'!AY57/'Calc|FY27-31 Revenue'!AY$8","v":124809.05692593948},{"$f":"'Calc|FY27-31 Prices'!BC63*'Data|FY27-31 Volumes'!AZ57/'Calc|FY27-31 Revenue'!AZ$8","v":141363.01123208672},{"$f":"'Calc|FY27-31 Prices'!BD63*'Data|FY27-31 Volumes'!BA57/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE63*'Data|FY27-31 Volumes'!BB57/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF63*'Data|FY27-31 Volumes'!BC57/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG63*'Data|FY27-31 Volumes'!BD57/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH63*'Data|FY27-31 Volumes'!BE57/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI63*'Data|FY27-31 Volumes'!BF57/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ63*'Data|FY27-31 Volumes'!BG57/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK63*'Data|FY27-31 Volumes'!BH57/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL63*'Data|FY27-31 Volumes'!BI57/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM63*'Data|FY27-31 Volumes'!BJ57/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN63*'Data|FY27-31 Volumes'!BK57/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO63*'Data|FY27-31 Volumes'!BL57/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP63*'Data|FY27-31 Volumes'!BM57/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ63*'Data|FY27-31 Volumes'!BN57/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR63*'Data|FY27-31 Volumes'!BO57/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS63*'Data|FY27-31 Volumes'!BP57/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT63*'Data|FY27-31 Volumes'!BQ57/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU63*'Data|FY27-31 Volumes'!BR57/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV63*'Data|FY27-31 Volumes'!BS57/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW63*'Data|FY27-31 Volumes'!BT57/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX63*'Data|FY27-31 Volumes'!BU57/'Calc|FY27-31 Revenue'!BU$8","v":123275.94161444303},{"$f":"'Calc|FY27-31 Prices'!BY63*'Data|FY27-31 Volumes'!BV57/'Calc|FY27-31 Revenue'!BV$8","v":132213.01528317443},{"$f":"'Calc|FY27-31 Prices'!BZ63*'Data|FY27-31 Volumes'!BW57/'Calc|FY27-31 Revenue'!BW$8","v":147541.69294160869},{"$f":"'Calc|FY27-31 Prices'!CA63*'Data|FY27-31 Volumes'!BX57/'Calc|FY27-31 Revenue'!BX$8","v":158037.47798350645},{"$f":"'Calc|FY27-31 Prices'!CB63*'Data|FY27-31 Volumes'!BY57/'Calc|FY27-31 Revenue'!BY$8","v":167539.43297521683},{"$f":"'Calc|FY27-31 Prices'!CC63*'Data|FY27-31 Volumes'!BZ57/'Calc|FY27-31 Revenue'!BZ$8","v":36429.336486754888},{"$f":"'Calc|FY27-31 Prices'!CD63*'Data|FY27-31 Volumes'!CA57/'Calc|FY27-31 Revenue'!CA$8","v":39423.781218155003},{"$f":"'Calc|FY27-31 Prices'!CE63*'Data|FY27-31 Volumes'!CB57/'Calc|FY27-31 Revenue'!CB$8","v":44425.130671122912},{"$f":"'Calc|FY27-31 Prices'!CF63*'Data|FY27-31 Volumes'!CC57/'Calc|FY27-31 Revenue'!CC$8","v":47196.002458795461},{"$f":"'Calc|FY27-31 Prices'!CG63*'Data|FY27-31 Volumes'!CD57/'Calc|FY27-31 Revenue'!CD$8","v":50125.987282568603},{"$f":"'Calc|FY27-31 Prices'!CH63*'Data|FY27-31 Volumes'!CE57/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI63*'Data|FY27-31 Volumes'!CF57/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ63*'Data|FY27-31 Volumes'!CG57/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK63*'Data|FY27-31 Volumes'!CH57/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL63*'Data|FY27-31 Volumes'!CI57/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM63*'Data|FY27-31 Volumes'!CJ57/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN63*'Data|FY27-31 Volumes'!CK57/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO63*'Data|FY27-31 Volumes'!CL57/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP63*'Data|FY27-31 Volumes'!CM57/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ63*'Data|FY27-31 Volumes'!CN57/'Calc|FY27-31 Revenue'!CN$8","v":0},1255389.6665898042,1377450.9607664095,1539902.0071819967,1672999.3523898623,1850530.5488104806]
[null,{"$f":"'Admin|Lists'!$B$52","v":"NAL84"},{"$f":"'Calc|FY27-31 Prices'!F64*'Data|FY27-31 Volumes'!C58/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G64*'Data|FY27-31 Volumes'!D58/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H64*'Data|FY27-31 Volumes'!E58/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I64*'Data|FY27-31 Volumes'!F58/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J64*'Data|FY27-31 Volumes'!G58/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K64*'Data|FY27-31 Volumes'!H58/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L64*'Data|FY27-31 Volumes'!I58/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M64*'Data|FY27-31 Volumes'!J58/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N64*'Data|FY27-31 Volumes'!K58/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O64*'Data|FY27-31 Volumes'!L58/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P64*'Data|FY27-31 Volumes'!M58/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q64*'Data|FY27-31 Volumes'!N58/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R64*'Data|FY27-31 Volumes'!O58/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S64*'Data|FY27-31 Volumes'!P58/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T64*'Data|FY27-31 Volumes'!Q58/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U64*'Data|FY27-31 Volumes'!R58/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V64*'Data|FY27-31 Volumes'!S58/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W64*'Data|FY27-31 Volumes'!T58/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X64*'Data|FY27-31 Volumes'!U58/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y64*'Data|FY27-31 Volumes'!V58/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z64*'Data|FY27-31 Volumes'!W58/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA64*'Data|FY27-31 Volumes'!X58/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB64*'Data|FY27-31 Volumes'!Y58/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC64*'Data|FY27-31 Volumes'!Z58/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD64*'Data|FY27-31 Volumes'!AA58/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE64*'Data|FY27-31 Volumes'!AB58/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF64*'Data|FY27-31 Volumes'!AC58/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG64*'Data|FY27-31 Volumes'!AD58/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH64*'Data|FY27-31 Volumes'!AE58/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI64*'Data|FY27-31 Volumes'!AF58/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ64*'Data|FY27-31 Volumes'!AG58/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK64*'Data|FY27-31 Volumes'!AH58/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL64*'Data|FY27-31 Volumes'!AI58/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM64*'Data|FY27-31 Volumes'!AJ58/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN64*'Data|FY27-31 Volumes'!AK58/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO64*'Data|FY27-31 Volumes'!AL58/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP64*'Data|FY27-31 Volumes'!AM58/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ64*'Data|FY27-31 Volumes'!AN58/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR64*'Data|FY27-31 Volumes'!AO58/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS64*'Data|FY27-31 Volumes'!AP58/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT64*'Data|FY27-31 Volumes'!AQ58/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU64*'Data|FY27-31 Volumes'!AR58/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV64*'Data|FY27-31 Volumes'!AS58/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW64*'Data|FY27-31 Volumes'!AT58/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX64*'Data|FY27-31 Volumes'!AU58/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY64*'Data|FY27-31 Volumes'!AV58/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ64*'Data|FY27-31 Volumes'!AW58/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA64*'Data|FY27-31 Volumes'!AX58/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB64*'Data|FY27-31 Volumes'!AY58/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC64*'Data|FY27-31 Volumes'!AZ58/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD64*'Data|FY27-31 Volumes'!BA58/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE64*'Data|FY27-31 Volumes'!BB58/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF64*'Data|FY27-31 Volumes'!BC58/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG64*'Data|FY27-31 Volumes'!BD58/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH64*'Data|FY27-31 Volumes'!BE58/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI64*'Data|FY27-31 Volumes'!BF58/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ64*'Data|FY27-31 Volumes'!BG58/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK64*'Data|FY27-31 Volumes'!BH58/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL64*'Data|FY27-31 Volumes'!BI58/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM64*'Data|FY27-31 Volumes'!BJ58/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN64*'Data|FY27-31 Volumes'!BK58/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO64*'Data|FY27-31 Volumes'!BL58/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP64*'Data|FY27-31 Volumes'!BM58/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ64*'Data|FY27-31 Volumes'!BN58/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR64*'Data|FY27-31 Volumes'!BO58/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS64*'Data|FY27-31 Volumes'!BP58/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT64*'Data|FY27-31 Volumes'!BQ58/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU64*'Data|FY27-31 Volumes'!BR58/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV64*'Data|FY27-31 Volumes'!BS58/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW64*'Data|FY27-31 Volumes'!BT58/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX64*'Data|FY27-31 Volumes'!BU58/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY64*'Data|FY27-31 Volumes'!BV58/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ64*'Data|FY27-31 Volumes'!BW58/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA64*'Data|FY27-31 Volumes'!BX58/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB64*'Data|FY27-31 Volumes'!BY58/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC64*'Data|FY27-31 Volumes'!BZ58/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD64*'Data|FY27-31 Volumes'!CA58/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE64*'Data|FY27-31 Volumes'!CB58/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF64*'Data|FY27-31 Volumes'!CC58/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG64*'Data|FY27-31 Volumes'!CD58/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH64*'Data|FY27-31 Volumes'!CE58/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI64*'Data|FY27-31 Volumes'!CF58/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ64*'Data|FY27-31 Volumes'!CG58/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK64*'Data|FY27-31 Volumes'!CH58/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL64*'Data|FY27-31 Volumes'!CI58/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM64*'Data|FY27-31 Volumes'!CJ58/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN64*'Data|FY27-31 Volumes'!CK58/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO64*'Data|FY27-31 Volumes'!CL58/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP64*'Data|FY27-31 Volumes'!CM58/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ64*'Data|FY27-31 Volumes'!CN58/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$53","v":"NSP91"},{"$f":"'Calc|FY27-31 Prices'!F65*'Data|FY27-31 Volumes'!C59/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G65*'Data|FY27-31 Volumes'!D59/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H65*'Data|FY27-31 Volumes'!E59/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I65*'Data|FY27-31 Volumes'!F59/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J65*'Data|FY27-31 Volumes'!G59/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K65*'Data|FY27-31 Volumes'!H59/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L65*'Data|FY27-31 Volumes'!I59/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M65*'Data|FY27-31 Volumes'!J59/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N65*'Data|FY27-31 Volumes'!K59/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O65*'Data|FY27-31 Volumes'!L59/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P65*'Data|FY27-31 Volumes'!M59/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q65*'Data|FY27-31 Volumes'!N59/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R65*'Data|FY27-31 Volumes'!O59/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S65*'Data|FY27-31 Volumes'!P59/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T65*'Data|FY27-31 Volumes'!Q59/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U65*'Data|FY27-31 Volumes'!R59/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V65*'Data|FY27-31 Volumes'!S59/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W65*'Data|FY27-31 Volumes'!T59/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X65*'Data|FY27-31 Volumes'!U59/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y65*'Data|FY27-31 Volumes'!V59/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z65*'Data|FY27-31 Volumes'!W59/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA65*'Data|FY27-31 Volumes'!X59/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB65*'Data|FY27-31 Volumes'!Y59/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC65*'Data|FY27-31 Volumes'!Z59/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD65*'Data|FY27-31 Volumes'!AA59/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE65*'Data|FY27-31 Volumes'!AB59/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF65*'Data|FY27-31 Volumes'!AC59/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG65*'Data|FY27-31 Volumes'!AD59/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH65*'Data|FY27-31 Volumes'!AE59/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI65*'Data|FY27-31 Volumes'!AF59/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ65*'Data|FY27-31 Volumes'!AG59/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK65*'Data|FY27-31 Volumes'!AH59/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL65*'Data|FY27-31 Volumes'!AI59/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM65*'Data|FY27-31 Volumes'!AJ59/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN65*'Data|FY27-31 Volumes'!AK59/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO65*'Data|FY27-31 Volumes'!AL59/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP65*'Data|FY27-31 Volumes'!AM59/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ65*'Data|FY27-31 Volumes'!AN59/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR65*'Data|FY27-31 Volumes'!AO59/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS65*'Data|FY27-31 Volumes'!AP59/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT65*'Data|FY27-31 Volumes'!AQ59/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU65*'Data|FY27-31 Volumes'!AR59/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV65*'Data|FY27-31 Volumes'!AS59/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW65*'Data|FY27-31 Volumes'!AT59/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX65*'Data|FY27-31 Volumes'!AU59/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY65*'Data|FY27-31 Volumes'!AV59/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ65*'Data|FY27-31 Volumes'!AW59/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA65*'Data|FY27-31 Volumes'!AX59/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB65*'Data|FY27-31 Volumes'!AY59/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC65*'Data|FY27-31 Volumes'!AZ59/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD65*'Data|FY27-31 Volumes'!BA59/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE65*'Data|FY27-31 Volumes'!BB59/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF65*'Data|FY27-31 Volumes'!BC59/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG65*'Data|FY27-31 Volumes'!BD59/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH65*'Data|FY27-31 Volumes'!BE59/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI65*'Data|FY27-31 Volumes'!BF59/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ65*'Data|FY27-31 Volumes'!BG59/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK65*'Data|FY27-31 Volumes'!BH59/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL65*'Data|FY27-31 Volumes'!BI59/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM65*'Data|FY27-31 Volumes'!BJ59/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN65*'Data|FY27-31 Volumes'!BK59/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO65*'Data|FY27-31 Volumes'!BL59/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP65*'Data|FY27-31 Volumes'!BM59/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ65*'Data|FY27-31 Volumes'!BN59/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR65*'Data|FY27-31 Volumes'!BO59/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS65*'Data|FY27-31 Volumes'!BP59/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT65*'Data|FY27-31 Volumes'!BQ59/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU65*'Data|FY27-31 Volumes'!BR59/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV65*'Data|FY27-31 Volumes'!BS59/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW65*'Data|FY27-31 Volumes'!BT59/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX65*'Data|FY27-31 Volumes'!BU59/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY65*'Data|FY27-31 Volumes'!BV59/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ65*'Data|FY27-31 Volumes'!BW59/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA65*'Data|FY27-31 Volumes'!BX59/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB65*'Data|FY27-31 Volumes'!BY59/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC65*'Data|FY27-31 Volumes'!BZ59/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD65*'Data|FY27-31 Volumes'!CA59/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE65*'Data|FY27-31 Volumes'!CB59/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF65*'Data|FY27-31 Volumes'!CC59/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG65*'Data|FY27-31 Volumes'!CD59/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH65*'Data|FY27-31 Volumes'!CE59/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI65*'Data|FY27-31 Volumes'!CF59/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ65*'Data|FY27-31 Volumes'!CG59/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK65*'Data|FY27-31 Volumes'!CH59/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL65*'Data|FY27-31 Volumes'!CI59/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM65*'Data|FY27-31 Volumes'!CJ59/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN65*'Data|FY27-31 Volumes'!CK59/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO65*'Data|FY27-31 Volumes'!CL59/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP65*'Data|FY27-31 Volumes'!CM59/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ65*'Data|FY27-31 Volumes'!CN59/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$54","v":"NEE93"},{"$f":"'Calc|FY27-31 Prices'!F66*'Data|FY27-31 Volumes'!C60/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G66*'Data|FY27-31 Volumes'!D60/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H66*'Data|FY27-31 Volumes'!E60/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I66*'Data|FY27-31 Volumes'!F60/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J66*'Data|FY27-31 Volumes'!G60/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K66*'Data|FY27-31 Volumes'!H60/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L66*'Data|FY27-31 Volumes'!I60/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M66*'Data|FY27-31 Volumes'!J60/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N66*'Data|FY27-31 Volumes'!K60/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O66*'Data|FY27-31 Volumes'!L60/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P66*'Data|FY27-31 Volumes'!M60/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q66*'Data|FY27-31 Volumes'!N60/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R66*'Data|FY27-31 Volumes'!O60/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S66*'Data|FY27-31 Volumes'!P60/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T66*'Data|FY27-31 Volumes'!Q60/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U66*'Data|FY27-31 Volumes'!R60/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V66*'Data|FY27-31 Volumes'!S60/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W66*'Data|FY27-31 Volumes'!T60/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X66*'Data|FY27-31 Volumes'!U60/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y66*'Data|FY27-31 Volumes'!V60/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z66*'Data|FY27-31 Volumes'!W60/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA66*'Data|FY27-31 Volumes'!X60/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB66*'Data|FY27-31 Volumes'!Y60/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC66*'Data|FY27-31 Volumes'!Z60/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD66*'Data|FY27-31 Volumes'!AA60/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE66*'Data|FY27-31 Volumes'!AB60/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF66*'Data|FY27-31 Volumes'!AC60/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG66*'Data|FY27-31 Volumes'!AD60/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH66*'Data|FY27-31 Volumes'!AE60/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI66*'Data|FY27-31 Volumes'!AF60/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ66*'Data|FY27-31 Volumes'!AG60/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK66*'Data|FY27-31 Volumes'!AH60/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL66*'Data|FY27-31 Volumes'!AI60/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM66*'Data|FY27-31 Volumes'!AJ60/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN66*'Data|FY27-31 Volumes'!AK60/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO66*'Data|FY27-31 Volumes'!AL60/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP66*'Data|FY27-31 Volumes'!AM60/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ66*'Data|FY27-31 Volumes'!AN60/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR66*'Data|FY27-31 Volumes'!AO60/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS66*'Data|FY27-31 Volumes'!AP60/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT66*'Data|FY27-31 Volumes'!AQ60/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU66*'Data|FY27-31 Volumes'!AR60/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV66*'Data|FY27-31 Volumes'!AS60/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW66*'Data|FY27-31 Volumes'!AT60/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX66*'Data|FY27-31 Volumes'!AU60/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY66*'Data|FY27-31 Volumes'!AV60/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ66*'Data|FY27-31 Volumes'!AW60/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA66*'Data|FY27-31 Volumes'!AX60/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB66*'Data|FY27-31 Volumes'!AY60/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC66*'Data|FY27-31 Volumes'!AZ60/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD66*'Data|FY27-31 Volumes'!BA60/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE66*'Data|FY27-31 Volumes'!BB60/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF66*'Data|FY27-31 Volumes'!BC60/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG66*'Data|FY27-31 Volumes'!BD60/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH66*'Data|FY27-31 Volumes'!BE60/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI66*'Data|FY27-31 Volumes'!BF60/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ66*'Data|FY27-31 Volumes'!BG60/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK66*'Data|FY27-31 Volumes'!BH60/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL66*'Data|FY27-31 Volumes'!BI60/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM66*'Data|FY27-31 Volumes'!BJ60/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN66*'Data|FY27-31 Volumes'!BK60/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO66*'Data|FY27-31 Volumes'!BL60/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP66*'Data|FY27-31 Volumes'!BM60/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ66*'Data|FY27-31 Volumes'!BN60/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR66*'Data|FY27-31 Volumes'!BO60/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS66*'Data|FY27-31 Volumes'!BP60/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT66*'Data|FY27-31 Volumes'!BQ60/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU66*'Data|FY27-31 Volumes'!BR60/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV66*'Data|FY27-31 Volumes'!BS60/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW66*'Data|FY27-31 Volumes'!BT60/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX66*'Data|FY27-31 Volumes'!BU60/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY66*'Data|FY27-31 Volumes'!BV60/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ66*'Data|FY27-31 Volumes'!BW60/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA66*'Data|FY27-31 Volumes'!BX60/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB66*'Data|FY27-31 Volumes'!BY60/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC66*'Data|FY27-31 Volumes'!BZ60/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD66*'Data|FY27-31 Volumes'!CA60/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE66*'Data|FY27-31 Volumes'!CB60/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF66*'Data|FY27-31 Volumes'!CC60/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG66*'Data|FY27-31 Volumes'!CD60/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH66*'Data|FY27-31 Volumes'!CE60/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI66*'Data|FY27-31 Volumes'!CF60/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ66*'Data|FY27-31 Volumes'!CG60/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK66*'Data|FY27-31 Volumes'!CH60/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL66*'Data|FY27-31 Volumes'!CI60/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM66*'Data|FY27-31 Volumes'!CJ60/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN66*'Data|FY27-31 Volumes'!CK60/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO66*'Data|FY27-31 Volumes'!CL60/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP66*'Data|FY27-31 Volumes'!CM60/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ66*'Data|FY27-31 Volumes'!CN60/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$55","v":"NSP94"},{"$f":"'Calc|FY27-31 Prices'!F67*'Data|FY27-31 Volumes'!C61/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G67*'Data|FY27-31 Volumes'!D61/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H67*'Data|FY27-31 Volumes'!E61/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I67*'Data|FY27-31 Volumes'!F61/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J67*'Data|FY27-31 Volumes'!G61/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K67*'Data|FY27-31 Volumes'!H61/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L67*'Data|FY27-31 Volumes'!I61/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M67*'Data|FY27-31 Volumes'!J61/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N67*'Data|FY27-31 Volumes'!K61/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O67*'Data|FY27-31 Volumes'!L61/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P67*'Data|FY27-31 Volumes'!M61/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q67*'Data|FY27-31 Volumes'!N61/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R67*'Data|FY27-31 Volumes'!O61/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S67*'Data|FY27-31 Volumes'!P61/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T67*'Data|FY27-31 Volumes'!Q61/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U67*'Data|FY27-31 Volumes'!R61/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V67*'Data|FY27-31 Volumes'!S61/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W67*'Data|FY27-31 Volumes'!T61/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X67*'Data|FY27-31 Volumes'!U61/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y67*'Data|FY27-31 Volumes'!V61/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z67*'Data|FY27-31 Volumes'!W61/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA67*'Data|FY27-31 Volumes'!X61/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB67*'Data|FY27-31 Volumes'!Y61/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC67*'Data|FY27-31 Volumes'!Z61/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD67*'Data|FY27-31 Volumes'!AA61/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE67*'Data|FY27-31 Volumes'!AB61/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF67*'Data|FY27-31 Volumes'!AC61/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG67*'Data|FY27-31 Volumes'!AD61/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH67*'Data|FY27-31 Volumes'!AE61/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI67*'Data|FY27-31 Volumes'!AF61/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ67*'Data|FY27-31 Volumes'!AG61/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK67*'Data|FY27-31 Volumes'!AH61/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL67*'Data|FY27-31 Volumes'!AI61/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM67*'Data|FY27-31 Volumes'!AJ61/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN67*'Data|FY27-31 Volumes'!AK61/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO67*'Data|FY27-31 Volumes'!AL61/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP67*'Data|FY27-31 Volumes'!AM61/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ67*'Data|FY27-31 Volumes'!AN61/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR67*'Data|FY27-31 Volumes'!AO61/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS67*'Data|FY27-31 Volumes'!AP61/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT67*'Data|FY27-31 Volumes'!AQ61/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU67*'Data|FY27-31 Volumes'!AR61/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV67*'Data|FY27-31 Volumes'!AS61/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW67*'Data|FY27-31 Volumes'!AT61/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX67*'Data|FY27-31 Volumes'!AU61/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY67*'Data|FY27-31 Volumes'!AV61/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ67*'Data|FY27-31 Volumes'!AW61/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA67*'Data|FY27-31 Volumes'!AX61/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB67*'Data|FY27-31 Volumes'!AY61/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC67*'Data|FY27-31 Volumes'!AZ61/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD67*'Data|FY27-31 Volumes'!BA61/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE67*'Data|FY27-31 Volumes'!BB61/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF67*'Data|FY27-31 Volumes'!BC61/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG67*'Data|FY27-31 Volumes'!BD61/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH67*'Data|FY27-31 Volumes'!BE61/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI67*'Data|FY27-31 Volumes'!BF61/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ67*'Data|FY27-31 Volumes'!BG61/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK67*'Data|FY27-31 Volumes'!BH61/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL67*'Data|FY27-31 Volumes'!BI61/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM67*'Data|FY27-31 Volumes'!BJ61/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN67*'Data|FY27-31 Volumes'!BK61/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO67*'Data|FY27-31 Volumes'!BL61/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP67*'Data|FY27-31 Volumes'!BM61/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ67*'Data|FY27-31 Volumes'!BN61/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR67*'Data|FY27-31 Volumes'!BO61/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS67*'Data|FY27-31 Volumes'!BP61/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT67*'Data|FY27-31 Volumes'!BQ61/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU67*'Data|FY27-31 Volumes'!BR61/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV67*'Data|FY27-31 Volumes'!BS61/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW67*'Data|FY27-31 Volumes'!BT61/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX67*'Data|FY27-31 Volumes'!BU61/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY67*'Data|FY27-31 Volumes'!BV61/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ67*'Data|FY27-31 Volumes'!BW61/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA67*'Data|FY27-31 Volumes'!BX61/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB67*'Data|FY27-31 Volumes'!BY61/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC67*'Data|FY27-31 Volumes'!BZ61/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD67*'Data|FY27-31 Volumes'!CA61/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE67*'Data|FY27-31 Volumes'!CB61/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF67*'Data|FY27-31 Volumes'!CC61/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG67*'Data|FY27-31 Volumes'!CD61/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH67*'Data|FY27-31 Volumes'!CE61/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI67*'Data|FY27-31 Volumes'!CF61/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ67*'Data|FY27-31 Volumes'!CG61/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK67*'Data|FY27-31 Volumes'!CH61/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL67*'Data|FY27-31 Volumes'!CI61/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM67*'Data|FY27-31 Volumes'!CJ61/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN67*'Data|FY27-31 Volumes'!CK61/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO67*'Data|FY27-31 Volumes'!CL61/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP67*'Data|FY27-31 Volumes'!CM61/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ67*'Data|FY27-31 Volumes'!CN61/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[null,"STSS",{"$f":"'Calc|FY27-31 Prices'!F68*'Data|FY27-31 Volumes'!C62/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G68*'Data|FY27-31 Volumes'!D62/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H68*'Data|FY27-31 Volumes'!E62/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I68*'Data|FY27-31 Volumes'!F62/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J68*'Data|FY27-31 Volumes'!G62/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K68*'Data|FY27-31 Volumes'!H62/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L68*'Data|FY27-31 Volumes'!I62/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M68*'Data|FY27-31 Volumes'!J62/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N68*'Data|FY27-31 Volumes'!K62/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O68*'Data|FY27-31 Volumes'!L62/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P68*'Data|FY27-31 Volumes'!M62/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q68*'Data|FY27-31 Volumes'!N62/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R68*'Data|FY27-31 Volumes'!O62/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S68*'Data|FY27-31 Volumes'!P62/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T68*'Data|FY27-31 Volumes'!Q62/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U68*'Data|FY27-31 Volumes'!R62/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V68*'Data|FY27-31 Volumes'!S62/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W68*'Data|FY27-31 Volumes'!T62/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X68*'Data|FY27-31 Volumes'!U62/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y68*'Data|FY27-31 Volumes'!V62/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z68*'Data|FY27-31 Volumes'!W62/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA68*'Data|FY27-31 Volumes'!X62/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB68*'Data|FY27-31 Volumes'!Y62/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC68*'Data|FY27-31 Volumes'!Z62/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD68*'Data|FY27-31 Volumes'!AA62/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE68*'Data|FY27-31 Volumes'!AB62/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF68*'Data|FY27-31 Volumes'!AC62/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG68*'Data|FY27-31 Volumes'!AD62/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH68*'Data|FY27-31 Volumes'!AE62/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI68*'Data|FY27-31 Volumes'!AF62/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ68*'Data|FY27-31 Volumes'!AG62/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK68*'Data|FY27-31 Volumes'!AH62/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL68*'Data|FY27-31 Volumes'!AI62/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM68*'Data|FY27-31 Volumes'!AJ62/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN68*'Data|FY27-31 Volumes'!AK62/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO68*'Data|FY27-31 Volumes'!AL62/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP68*'Data|FY27-31 Volumes'!AM62/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ68*'Data|FY27-31 Volumes'!AN62/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR68*'Data|FY27-31 Volumes'!AO62/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS68*'Data|FY27-31 Volumes'!AP62/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT68*'Data|FY27-31 Volumes'!AQ62/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU68*'Data|FY27-31 Volumes'!AR62/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV68*'Data|FY27-31 Volumes'!AS62/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW68*'Data|FY27-31 Volumes'!AT62/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX68*'Data|FY27-31 Volumes'!AU62/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY68*'Data|FY27-31 Volumes'!AV62/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ68*'Data|FY27-31 Volumes'!AW62/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA68*'Data|FY27-31 Volumes'!AX62/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB68*'Data|FY27-31 Volumes'!AY62/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC68*'Data|FY27-31 Volumes'!AZ62/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD68*'Data|FY27-31 Volumes'!BA62/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE68*'Data|FY27-31 Volumes'!BB62/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF68*'Data|FY27-31 Volumes'!BC62/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG68*'Data|FY27-31 Volumes'!BD62/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH68*'Data|FY27-31 Volumes'!BE62/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI68*'Data|FY27-31 Volumes'!BF62/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ68*'Data|FY27-31 Volumes'!BG62/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK68*'Data|FY27-31 Volumes'!BH62/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL68*'Data|FY27-31 Volumes'!BI62/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM68*'Data|FY27-31 Volumes'!BJ62/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN68*'Data|FY27-31 Volumes'!BK62/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO68*'Data|FY27-31 Volumes'!BL62/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP68*'Data|FY27-31 Volumes'!BM62/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ68*'Data|FY27-31 Volumes'!BN62/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR68*'Data|FY27-31 Volumes'!BO62/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS68*'Data|FY27-31 Volumes'!BP62/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT68*'Data|FY27-31 Volumes'!BQ62/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU68*'Data|FY27-31 Volumes'!BR62/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV68*'Data|FY27-31 Volumes'!BS62/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW68*'Data|FY27-31 Volumes'!BT62/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX68*'Data|FY27-31 Volumes'!BU62/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY68*'Data|FY27-31 Volumes'!BV62/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ68*'Data|FY27-31 Volumes'!BW62/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA68*'Data|FY27-31 Volumes'!BX62/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB68*'Data|FY27-31 Volumes'!BY62/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC68*'Data|FY27-31 Volumes'!BZ62/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD68*'Data|FY27-31 Volumes'!CA62/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE68*'Data|FY27-31 Volumes'!CB62/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF68*'Data|FY27-31 Volumes'!CC62/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG68*'Data|FY27-31 Volumes'!CD62/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH68*'Data|FY27-31 Volumes'!CE62/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI68*'Data|FY27-31 Volumes'!CF62/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ68*'Data|FY27-31 Volumes'!CG62/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK68*'Data|FY27-31 Volumes'!CH62/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL68*'Data|FY27-31 Volumes'!CI62/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM68*'Data|FY27-31 Volumes'!CJ62/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN68*'Data|FY27-31 Volumes'!CK62/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO68*'Data|FY27-31 Volumes'!CL62/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP68*'Data|FY27-31 Volumes'!CM62/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ68*'Data|FY27-31 Volumes'!CN62/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$56","v":"NSP95"},{"$f":"'Calc|FY27-31 Prices'!F69*'Data|FY27-31 Volumes'!C63/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G69*'Data|FY27-31 Volumes'!D63/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H69*'Data|FY27-31 Volumes'!E63/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I69*'Data|FY27-31 Volumes'!F63/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J69*'Data|FY27-31 Volumes'!G63/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K69*'Data|FY27-31 Volumes'!H63/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L69*'Data|FY27-31 Volumes'!I63/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M69*'Data|FY27-31 Volumes'!J63/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N69*'Data|FY27-31 Volumes'!K63/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O69*'Data|FY27-31 Volumes'!L63/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P69*'Data|FY27-31 Volumes'!M63/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q69*'Data|FY27-31 Volumes'!N63/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R69*'Data|FY27-31 Volumes'!O63/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S69*'Data|FY27-31 Volumes'!P63/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T69*'Data|FY27-31 Volumes'!Q63/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U69*'Data|FY27-31 Volumes'!R63/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V69*'Data|FY27-31 Volumes'!S63/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W69*'Data|FY27-31 Volumes'!T63/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X69*'Data|FY27-31 Volumes'!U63/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y69*'Data|FY27-31 Volumes'!V63/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z69*'Data|FY27-31 Volumes'!W63/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA69*'Data|FY27-31 Volumes'!X63/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB69*'Data|FY27-31 Volumes'!Y63/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC69*'Data|FY27-31 Volumes'!Z63/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD69*'Data|FY27-31 Volumes'!AA63/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE69*'Data|FY27-31 Volumes'!AB63/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF69*'Data|FY27-31 Volumes'!AC63/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG69*'Data|FY27-31 Volumes'!AD63/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH69*'Data|FY27-31 Volumes'!AE63/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI69*'Data|FY27-31 Volumes'!AF63/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ69*'Data|FY27-31 Volumes'!AG63/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK69*'Data|FY27-31 Volumes'!AH63/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL69*'Data|FY27-31 Volumes'!AI63/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM69*'Data|FY27-31 Volumes'!AJ63/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN69*'Data|FY27-31 Volumes'!AK63/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO69*'Data|FY27-31 Volumes'!AL63/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP69*'Data|FY27-31 Volumes'!AM63/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ69*'Data|FY27-31 Volumes'!AN63/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR69*'Data|FY27-31 Volumes'!AO63/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS69*'Data|FY27-31 Volumes'!AP63/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT69*'Data|FY27-31 Volumes'!AQ63/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU69*'Data|FY27-31 Volumes'!AR63/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV69*'Data|FY27-31 Volumes'!AS63/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW69*'Data|FY27-31 Volumes'!AT63/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX69*'Data|FY27-31 Volumes'!AU63/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY69*'Data|FY27-31 Volumes'!AV63/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ69*'Data|FY27-31 Volumes'!AW63/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA69*'Data|FY27-31 Volumes'!AX63/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB69*'Data|FY27-31 Volumes'!AY63/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC69*'Data|FY27-31 Volumes'!AZ63/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD69*'Data|FY27-31 Volumes'!BA63/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE69*'Data|FY27-31 Volumes'!BB63/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF69*'Data|FY27-31 Volumes'!BC63/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG69*'Data|FY27-31 Volumes'!BD63/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH69*'Data|FY27-31 Volumes'!BE63/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI69*'Data|FY27-31 Volumes'!BF63/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ69*'Data|FY27-31 Volumes'!BG63/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK69*'Data|FY27-31 Volumes'!BH63/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL69*'Data|FY27-31 Volumes'!BI63/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM69*'Data|FY27-31 Volumes'!BJ63/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN69*'Data|FY27-31 Volumes'!BK63/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO69*'Data|FY27-31 Volumes'!BL63/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP69*'Data|FY27-31 Volumes'!BM63/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ69*'Data|FY27-31 Volumes'!BN63/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR69*'Data|FY27-31 Volumes'!BO63/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS69*'Data|FY27-31 Volumes'!BP63/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT69*'Data|FY27-31 Volumes'!BQ63/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU69*'Data|FY27-31 Volumes'!BR63/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV69*'Data|FY27-31 Volumes'!BS63/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW69*'Data|FY27-31 Volumes'!BT63/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX69*'Data|FY27-31 Volumes'!BU63/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY69*'Data|FY27-31 Volumes'!BV63/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ69*'Data|FY27-31 Volumes'!BW63/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA69*'Data|FY27-31 Volumes'!BX63/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB69*'Data|FY27-31 Volumes'!BY63/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC69*'Data|FY27-31 Volumes'!BZ63/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD69*'Data|FY27-31 Volumes'!CA63/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE69*'Data|FY27-31 Volumes'!CB63/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF69*'Data|FY27-31 Volumes'!CC63/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG69*'Data|FY27-31 Volumes'!CD63/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH69*'Data|FY27-31 Volumes'!CE63/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI69*'Data|FY27-31 Volumes'!CF63/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ69*'Data|FY27-31 Volumes'!CG63/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK69*'Data|FY27-31 Volumes'!CH63/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL69*'Data|FY27-31 Volumes'!CI63/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM69*'Data|FY27-31 Volumes'!CJ63/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN69*'Data|FY27-31 Volumes'!CK63/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO69*'Data|FY27-31 Volumes'!CL63/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP69*'Data|FY27-31 Volumes'!CM63/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ69*'Data|FY27-31 Volumes'!CN63/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[null,{"$f":"'Admin|Lists'!$B$57","v":"NAL96"},{"$f":"'Calc|FY27-31 Prices'!F70*'Data|FY27-31 Volumes'!C64/'Calc|FY27-31 Revenue'!C$8","v":0},{"$f":"'Calc|FY27-31 Prices'!G70*'Data|FY27-31 Volumes'!D64/'Calc|FY27-31 Revenue'!D$8","v":0},{"$f":"'Calc|FY27-31 Prices'!H70*'Data|FY27-31 Volumes'!E64/'Calc|FY27-31 Revenue'!E$8","v":0},{"$f":"'Calc|FY27-31 Prices'!I70*'Data|FY27-31 Volumes'!F64/'Calc|FY27-31 Revenue'!F$8","v":0},{"$f":"'Calc|FY27-31 Prices'!J70*'Data|FY27-31 Volumes'!G64/'Calc|FY27-31 Revenue'!G$8","v":0},{"$f":"'Calc|FY27-31 Prices'!K70*'Data|FY27-31 Volumes'!H64/'Calc|FY27-31 Revenue'!H$8","v":0},{"$f":"'Calc|FY27-31 Prices'!L70*'Data|FY27-31 Volumes'!I64/'Calc|FY27-31 Revenue'!I$8","v":0},{"$f":"'Calc|FY27-31 Prices'!M70*'Data|FY27-31 Volumes'!J64/'Calc|FY27-31 Revenue'!J$8","v":0},{"$f":"'Calc|FY27-31 Prices'!N70*'Data|FY27-31 Volumes'!K64/'Calc|FY27-31 Revenue'!K$8","v":0},{"$f":"'Calc|FY27-31 Prices'!O70*'Data|FY27-31 Volumes'!L64/'Calc|FY27-31 Revenue'!L$8","v":0},{"$f":"'Calc|FY27-31 Prices'!P70*'Data|FY27-31 Volumes'!M64/'Calc|FY27-31 Revenue'!M$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Q70*'Data|FY27-31 Volumes'!N64/'Calc|FY27-31 Revenue'!N$8","v":0},{"$f":"'Calc|FY27-31 Prices'!R70*'Data|FY27-31 Volumes'!O64/'Calc|FY27-31 Revenue'!O$8","v":0},{"$f":"'Calc|FY27-31 Prices'!S70*'Data|FY27-31 Volumes'!P64/'Calc|FY27-31 Revenue'!P$8","v":0},{"$f":"'Calc|FY27-31 Prices'!T70*'Data|FY27-31 Volumes'!Q64/'Calc|FY27-31 Revenue'!Q$8","v":0},{"$f":"'Calc|FY27-31 Prices'!U70*'Data|FY27-31 Volumes'!R64/'Calc|FY27-31 Revenue'!R$8","v":0},{"$f":"'Calc|FY27-31 Prices'!V70*'Data|FY27-31 Volumes'!S64/'Calc|FY27-31 Revenue'!S$8","v":0},{"$f":"'Calc|FY27-31 Prices'!W70*'Data|FY27-31 Volumes'!T64/'Calc|FY27-31 Revenue'!T$8","v":0},{"$f":"'Calc|FY27-31 Prices'!X70*'Data|FY27-31 Volumes'!U64/'Calc|FY27-31 Revenue'!U$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Y70*'Data|FY27-31 Volumes'!V64/'Calc|FY27-31 Revenue'!V$8","v":0},{"$f":"'Calc|FY27-31 Prices'!Z70*'Data|FY27-31 Volumes'!W64/'Calc|FY27-31 Revenue'!W$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AA70*'Data|FY27-31 Volumes'!X64/'Calc|FY27-31 Revenue'!X$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AB70*'Data|FY27-31 Volumes'!Y64/'Calc|FY27-31 Revenue'!Y$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AC70*'Data|FY27-31 Volumes'!Z64/'Calc|FY27-31 Revenue'!Z$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AD70*'Data|FY27-31 Volumes'!AA64/'Calc|FY27-31 Revenue'!AA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AE70*'Data|FY27-31 Volumes'!AB64/'Calc|FY27-31 Revenue'!AB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AF70*'Data|FY27-31 Volumes'!AC64/'Calc|FY27-31 Revenue'!AC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AG70*'Data|FY27-31 Volumes'!AD64/'Calc|FY27-31 Revenue'!AD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AH70*'Data|FY27-31 Volumes'!AE64/'Calc|FY27-31 Revenue'!AE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AI70*'Data|FY27-31 Volumes'!AF64/'Calc|FY27-31 Revenue'!AF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AJ70*'Data|FY27-31 Volumes'!AG64/'Calc|FY27-31 Revenue'!AG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AK70*'Data|FY27-31 Volumes'!AH64/'Calc|FY27-31 Revenue'!AH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AL70*'Data|FY27-31 Volumes'!AI64/'Calc|FY27-31 Revenue'!AI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AM70*'Data|FY27-31 Volumes'!AJ64/'Calc|FY27-31 Revenue'!AJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AN70*'Data|FY27-31 Volumes'!AK64/'Calc|FY27-31 Revenue'!AK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AO70*'Data|FY27-31 Volumes'!AL64/'Calc|FY27-31 Revenue'!AL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AP70*'Data|FY27-31 Volumes'!AM64/'Calc|FY27-31 Revenue'!AM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AQ70*'Data|FY27-31 Volumes'!AN64/'Calc|FY27-31 Revenue'!AN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AR70*'Data|FY27-31 Volumes'!AO64/'Calc|FY27-31 Revenue'!AO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AS70*'Data|FY27-31 Volumes'!AP64/'Calc|FY27-31 Revenue'!AP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AT70*'Data|FY27-31 Volumes'!AQ64/'Calc|FY27-31 Revenue'!AQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AU70*'Data|FY27-31 Volumes'!AR64/'Calc|FY27-31 Revenue'!AR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AV70*'Data|FY27-31 Volumes'!AS64/'Calc|FY27-31 Revenue'!AS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AW70*'Data|FY27-31 Volumes'!AT64/'Calc|FY27-31 Revenue'!AT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AX70*'Data|FY27-31 Volumes'!AU64/'Calc|FY27-31 Revenue'!AU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AY70*'Data|FY27-31 Volumes'!AV64/'Calc|FY27-31 Revenue'!AV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!AZ70*'Data|FY27-31 Volumes'!AW64/'Calc|FY27-31 Revenue'!AW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BA70*'Data|FY27-31 Volumes'!AX64/'Calc|FY27-31 Revenue'!AX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BB70*'Data|FY27-31 Volumes'!AY64/'Calc|FY27-31 Revenue'!AY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BC70*'Data|FY27-31 Volumes'!AZ64/'Calc|FY27-31 Revenue'!AZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BD70*'Data|FY27-31 Volumes'!BA64/'Calc|FY27-31 Revenue'!BA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BE70*'Data|FY27-31 Volumes'!BB64/'Calc|FY27-31 Revenue'!BB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BF70*'Data|FY27-31 Volumes'!BC64/'Calc|FY27-31 Revenue'!BC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BG70*'Data|FY27-31 Volumes'!BD64/'Calc|FY27-31 Revenue'!BD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BH70*'Data|FY27-31 Volumes'!BE64/'Calc|FY27-31 Revenue'!BE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BI70*'Data|FY27-31 Volumes'!BF64/'Calc|FY27-31 Revenue'!BF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BJ70*'Data|FY27-31 Volumes'!BG64/'Calc|FY27-31 Revenue'!BG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BK70*'Data|FY27-31 Volumes'!BH64/'Calc|FY27-31 Revenue'!BH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BL70*'Data|FY27-31 Volumes'!BI64/'Calc|FY27-31 Revenue'!BI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BM70*'Data|FY27-31 Volumes'!BJ64/'Calc|FY27-31 Revenue'!BJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BN70*'Data|FY27-31 Volumes'!BK64/'Calc|FY27-31 Revenue'!BK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BO70*'Data|FY27-31 Volumes'!BL64/'Calc|FY27-31 Revenue'!BL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BP70*'Data|FY27-31 Volumes'!BM64/'Calc|FY27-31 Revenue'!BM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BQ70*'Data|FY27-31 Volumes'!BN64/'Calc|FY27-31 Revenue'!BN$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BR70*'Data|FY27-31 Volumes'!BO64/'Calc|FY27-31 Revenue'!BO$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BS70*'Data|FY27-31 Volumes'!BP64/'Calc|FY27-31 Revenue'!BP$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BT70*'Data|FY27-31 Volumes'!BQ64/'Calc|FY27-31 Revenue'!BQ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BU70*'Data|FY27-31 Volumes'!BR64/'Calc|FY27-31 Revenue'!BR$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BV70*'Data|FY27-31 Volumes'!BS64/'Calc|FY27-31 Revenue'!BS$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BW70*'Data|FY27-31 Volumes'!BT64/'Calc|FY27-31 Revenue'!BT$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BX70*'Data|FY27-31 Volumes'!BU64/'Calc|FY27-31 Revenue'!BU$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BY70*'Data|FY27-31 Volumes'!BV64/'Calc|FY27-31 Revenue'!BV$8","v":0},{"$f":"'Calc|FY27-31 Prices'!BZ70*'Data|FY27-31 Volumes'!BW64/'Calc|FY27-31 Revenue'!BW$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CA70*'Data|FY27-31 Volumes'!BX64/'Calc|FY27-31 Revenue'!BX$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CB70*'Data|FY27-31 Volumes'!BY64/'Calc|FY27-31 Revenue'!BY$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CC70*'Data|FY27-31 Volumes'!BZ64/'Calc|FY27-31 Revenue'!BZ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CD70*'Data|FY27-31 Volumes'!CA64/'Calc|FY27-31 Revenue'!CA$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CE70*'Data|FY27-31 Volumes'!CB64/'Calc|FY27-31 Revenue'!CB$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CF70*'Data|FY27-31 Volumes'!CC64/'Calc|FY27-31 Revenue'!CC$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CG70*'Data|FY27-31 Volumes'!CD64/'Calc|FY27-31 Revenue'!CD$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CH70*'Data|FY27-31 Volumes'!CE64/'Calc|FY27-31 Revenue'!CE$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CI70*'Data|FY27-31 Volumes'!CF64/'Calc|FY27-31 Revenue'!CF$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CJ70*'Data|FY27-31 Volumes'!CG64/'Calc|FY27-31 Revenue'!CG$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CK70*'Data|FY27-31 Volumes'!CH64/'Calc|FY27-31 Revenue'!CH$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CL70*'Data|FY27-31 Volumes'!CI64/'Calc|FY27-31 Revenue'!CI$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CM70*'Data|FY27-31 Volumes'!CJ64/'Calc|FY27-31 Revenue'!CJ$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CN70*'Data|FY27-31 Volumes'!CK64/'Calc|FY27-31 Revenue'!CK$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CO70*'Data|FY27-31 Volumes'!CL64/'Calc|FY27-31 Revenue'!CL$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CP70*'Data|FY27-31 Volumes'!CM64/'Calc|FY27-31 Revenue'!CM$8","v":0},{"$f":"'Calc|FY27-31 Prices'!CQ70*'Data|FY27-31 Volumes'!CN64/'Calc|FY27-31 Revenue'!CN$8","v":0},0,0,0,0,0]
[]
[null,null,{"$f":"SUBTOTAL(9,C15:C64)","v":144551581.17358148},{"$f":"SUBTOTAL(9,D15:D64)","v":151781358.77528501},159469683.3319822,167689937.98987529,174821156.62189999,9592737.2305640262,10063462.496003224,10550638.85293738,11125223.534952961,11988912.772801064,124206550.0654148,127676109.50049962,131180260.31747375,134219345.44191989,136807876.4451333,65827174.658174381,67481988.392044604,69103654.188034177,70059827.362401009,71754397.139712676,270681091.21969646,292378310.75229484,315783928.5890913,342037771.86265761,371745810.22300875,19616793.305057891,21172882.5918811,22815104.140497539,24741498.609975442,27229138.222103439,1437028.7374802763,1716057.6402104867,1784556.1107338103,1970339.1735715787,2148657.4309964585,1248515.3039354482,1493729.2651735491,1549878.0166426084,1715009.6170877623,1867542.7791751537,923037.64408361167,1014180.1391577234,1131641.14282284,1256046.4125940511,1424429.928257273,103066684.28884436,111988976.25302908,121955229.80109747,132910698.57178985,145456837.35350522,4010161.8612063471,4045491.274396346,4114941.2465813681,4105302.7516831588,4053711.4466603817,2953165.7771388525,3195561.1970695867,3458507.9394119633,3743933.3908683457,4031732.9141524048,15018.588955137922,32844.475139397888,54123.483469103492,78470.498128949373,106351.41427059668,{"$f":"SUBTOTAL(9,BP15:BP64)","v":97889.131179634409},213453.76937613747,349859.18556629127,505645.24550371023,683877.24579390045,60348554.645274855,64368330.786545761,68441696.656172708,72476265.070425749,75787674.521369636,42691809.029157616,45534609.474170901,48313656.509783015,50996829.541664511,53172531.29537335,8694212.8289764747,8985864.356635347,9283334.7421219572,9614417.1401638296,9876577.3259316348,4034717.7380193761,4177164.7141175079,4322603.2684922647,4482479.9502383359,4609842.4134100378,{"$f":"SUBTOTAL(9,CO15:CO64)","v":863996723.22674084},{"$f":"SUBTOTAL(9,CP15:CP64)","v":917320375.85303009},973663297.52291167,1033729042.1655017,1097567057.4935551]

{"sheet":"Report|Indicative Prices","index":7,"n_rows":230,"n_cols":37,"rows_kept":230,"cut":false,"hidden":false,"merged":[]}
[{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1))))","v":"Home"}]
[null,{"$f":"ModelTitle","v":"AusNet Services Distribution Indicative Tariffs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2&\" (NUOS)\"","v":"AusNet Services Distribution Indicative Tariffs (NUOS)"}]
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Report|Indicative Prices"}]
[]
[]
[]
[null,"$ nominal",null,"FY27","FY28","FY29","FY30","FY31",null,null,null,null,"Transmission use of system indicative",null,null,null,null,null,null,null,null,"Jurisdiction use of system indicative"]
[]
[null,"Tariff","Charging parameter","FY2027","FY2028","FY2029","FY2030","FY2031",null,"Lookup","Lookup",null,"Tariff","Charging parameter","TUOS ID",{"$f":"D10","v":"FY2027"},{"$f":"E10","v":"FY2028"},"FY2029","FY2030","FY2031",null,"Tariff","Charging parameter","JUOS ID",{"$f":"P10","v":"FY2027"},{"$f":"Q10","v":"FY2028"},"FY2029","FY2030","FY2031",null,"Tariff","Charging parameter",{"$f":"Y10","v":"FY2027"},{"$f":"Z10","v":"FY2028"},"FY2029","FY2030","FY2031"]
[null,"NEE11","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J11,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K11&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":146.81636490853964},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J11,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K11&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.67252230124234},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J11,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K11&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":154.83105862040128},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J11,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K11&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":159.3677231169803},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J11,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K11&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":162.71773115446027},null,{"$f":"IF(B11=\"\",#REF!,B11)","v":"NEE11"},"Standing charge",null,"NEE11","Standing charge ($/year)","No",{"$f":"IF($O11=\"No\",0,VLOOKUP($O11,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O11=\"No\",0,VLOOKUP($O11,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O11=\"No\",0,VLOOKUP($O11,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O11=\"No\",0,VLOOKUP($O11,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O11=\"No\",0,VLOOKUP($O11,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE11","Standing charge ($/year)","No",{"$f":"IF($X11=\"No\",0,VLOOKUP($X11,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X11=\"No\",0,VLOOKUP($X11,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X11=\"No\",0,VLOOKUP($X11,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X11=\"No\",0,VLOOKUP($X11,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X11=\"No\",0,VLOOKUP($X11,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE11","Standing charge ($/year)",{"$f":"D11+P11+Y11","v":146.81636490853964},{"$f":"E11+Q11+Z11","v":150.67252230124234},154.83105862040128,159.3677231169803,162.71773115446027]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J12,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K12&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.091143514134457},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J12,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K12&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.366053278719153},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J12,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K12&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.663139330959972},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J12,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K12&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.98832239556269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J12,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K12&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.251082117277717},null,{"$f":"IF(B12=\"\",J11,B12)","v":"NEE11"},"Block 1",null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($O12=\"No\",0,VLOOKUP($O12,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O12=\"No\",0,VLOOKUP($O12,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O12=\"No\",0,VLOOKUP($O12,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O12=\"No\",0,VLOOKUP($O12,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O12=\"No\",0,VLOOKUP($O12,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($X12=\"No\",0,VLOOKUP($X12,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X12=\"No\",0,VLOOKUP($X12,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X12=\"No\",0,VLOOKUP($X12,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X12=\"No\",0,VLOOKUP($X12,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X12=\"No\",0,VLOOKUP($X12,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)",{"$f":"D12+P12+Y12","v":10.091143514134457},{"$f":"E12+Q12+Z12","v":10.366053278719153},{"$f":"F12+R12+AA12","v":10.663139330959972},{"$f":"G12+S12+AB12","v":10.98832239556269},{"$f":"H12+T12+AC12","v":11.251082117277717}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J13,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K13&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.091143514134457},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J13,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K13&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.366053278719153},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J13,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K13&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.663139330959972},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J13,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K13&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.98832239556269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J13,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K13&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.251082117277717},null,"NEE11","Block 2",null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($O13=\"No\",0,VLOOKUP($O13,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O13=\"No\",0,VLOOKUP($O13,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O13=\"No\",0,VLOOKUP($O13,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O13=\"No\",0,VLOOKUP($O13,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O13=\"No\",0,VLOOKUP($O13,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($X13=\"No\",0,VLOOKUP($X13,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X13=\"No\",0,VLOOKUP($X13,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X13=\"No\",0,VLOOKUP($X13,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X13=\"No\",0,VLOOKUP($X13,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X13=\"No\",0,VLOOKUP($X13,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)",10.091143514134457,10.366053278719153,10.663139330959972,10.98832239556269,11.251082117277717]
[null,"NEE11S","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J14,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K14&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":146.81636490853964},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J14,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K14&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.67252230124234},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J14,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K14&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":154.83105862040128},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J14,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K14&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":159.3677231169803},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J14,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K14&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":162.71773115446027},null,"NEE11S","Standing charge",null,"NEE11S","Standing charge ($/year)","No",{"$f":"IF($O14=\"No\",0,VLOOKUP($O14,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O14=\"No\",0,VLOOKUP($O14,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O14=\"No\",0,VLOOKUP($O14,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O14=\"No\",0,VLOOKUP($O14,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O14=\"No\",0,VLOOKUP($O14,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE11S","Standing charge ($/year)","No",{"$f":"IF($X14=\"No\",0,VLOOKUP($X14,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X14=\"No\",0,VLOOKUP($X14,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X14=\"No\",0,VLOOKUP($X14,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X14=\"No\",0,VLOOKUP($X14,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X14=\"No\",0,VLOOKUP($X14,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE11S","Standing charge ($/year)",{"$f":"D14+P14+Y14","v":146.81636490853964},{"$f":"E14+Q14+Z14","v":150.67252230124234},{"$f":"F14+R14+AA14","v":154.83105862040128},{"$f":"G14+S14+AB14","v":159.3677231169803},{"$f":"H14+T14+AC14","v":162.71773115446027}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J15,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K15&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.091143514134457},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J15,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K15&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.366053278719153},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J15,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K15&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.663139330959972},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J15,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K15&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.98832239556269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J15,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K15&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.251082117277717},null,"NEE11S","Block 1",null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($O15=\"No\",0,VLOOKUP($O15,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O15=\"No\",0,VLOOKUP($O15,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O15=\"No\",0,VLOOKUP($O15,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O15=\"No\",0,VLOOKUP($O15,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O15=\"No\",0,VLOOKUP($O15,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($X15=\"No\",0,VLOOKUP($X15,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X15=\"No\",0,VLOOKUP($X15,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X15=\"No\",0,VLOOKUP($X15,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X15=\"No\",0,VLOOKUP($X15,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X15=\"No\",0,VLOOKUP($X15,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)",10.091143514134457,10.366053278719153,10.663139330959972,10.98832239556269,11.251082117277717]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J16,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K16&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.091143514134457},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J16,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K16&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.366053278719153},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J16,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K16&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.663139330959972},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J16,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K16&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.98832239556269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J16,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K16&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.251082117277717},null,"NEE11S","Block 2",null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($O16=\"No\",0,VLOOKUP($O16,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O16=\"No\",0,VLOOKUP($O16,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O16=\"No\",0,VLOOKUP($O16,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O16=\"No\",0,VLOOKUP($O16,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O16=\"No\",0,VLOOKUP($O16,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($X16=\"No\",0,VLOOKUP($X16,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X16=\"No\",0,VLOOKUP($X16,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X16=\"No\",0,VLOOKUP($X16,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X16=\"No\",0,VLOOKUP($X16,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X16=\"No\",0,VLOOKUP($X16,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)",10.091143514134457,10.366053278719153,10.663139330959972,10.98832239556269,11.251082117277717]
[null,"NEE19","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J17,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K17&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":146.81636490853964},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J17,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K17&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.67252230124234},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J17,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K17&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":154.83105862040128},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J17,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K17&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":159.3677231169803},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J17,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K17&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":162.71773115446027},null,{"$f":"IF(B17=\"\",#REF!,B17)","v":"NEE19"},"Standing charge",null,"NEE19","Standing charge ($/year)","No",{"$f":"IF($O17=\"No\",0,VLOOKUP($O17,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O17=\"No\",0,VLOOKUP($O17,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O17=\"No\",0,VLOOKUP($O17,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O17=\"No\",0,VLOOKUP($O17,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O17=\"No\",0,VLOOKUP($O17,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE19","Standing charge ($/year)","No",{"$f":"IF($X17=\"No\",0,VLOOKUP($X17,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X17=\"No\",0,VLOOKUP($X17,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X17=\"No\",0,VLOOKUP($X17,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X17=\"No\",0,VLOOKUP($X17,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X17=\"No\",0,VLOOKUP($X17,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE19","Standing charge ($/year)",146.81636490853964,150.67252230124234,154.83105862040128,159.3677231169803,162.71773115446027]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J18,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K18&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.091143514134457},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J18,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K18&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.366053278719153},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J18,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K18&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.663139330959972},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J18,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K18&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.98832239556269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J18,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K18&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.251082117277717},null,"NEE19","Block 1",null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($O18=\"No\",0,VLOOKUP($O18,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O18=\"No\",0,VLOOKUP($O18,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O18=\"No\",0,VLOOKUP($O18,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O18=\"No\",0,VLOOKUP($O18,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O18=\"No\",0,VLOOKUP($O18,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($X18=\"No\",0,VLOOKUP($X18,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X18=\"No\",0,VLOOKUP($X18,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X18=\"No\",0,VLOOKUP($X18,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X18=\"No\",0,VLOOKUP($X18,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X18=\"No\",0,VLOOKUP($X18,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)",10.091143514134457,10.366053278719153,10.663139330959972,10.98832239556269,11.251082117277717]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J19,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K19&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.091143514134457},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J19,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K19&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.366053278719153},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J19,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K19&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.663139330959972},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J19,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K19&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.98832239556269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J19,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K19&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.251082117277717},null,"NEE19","Block 2",null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($O19=\"No\",0,VLOOKUP($O19,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O19=\"No\",0,VLOOKUP($O19,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O19=\"No\",0,VLOOKUP($O19,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O19=\"No\",0,VLOOKUP($O19,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O19=\"No\",0,VLOOKUP($O19,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($X19=\"No\",0,VLOOKUP($X19,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X19=\"No\",0,VLOOKUP($X19,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X19=\"No\",0,VLOOKUP($X19,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X19=\"No\",0,VLOOKUP($X19,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X19=\"No\",0,VLOOKUP($X19,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)",10.091143514134457,10.366053278719153,10.663139330959972,10.98832239556269,11.251082117277717]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J20,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K20&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8856500414027977},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J20,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K20&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9877073164343999},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J20,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K20&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0977673688732486},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J20,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K20&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2178349825888191},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J20,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K20&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3064964807647392},null,"NEE19","Dedicated circuit",null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($O20=\"No\",0,VLOOKUP($O20,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O20=\"No\",0,VLOOKUP($O20,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O20=\"No\",0,VLOOKUP($O20,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O20=\"No\",0,VLOOKUP($O20,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O20=\"No\",0,VLOOKUP($O20,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($X20=\"No\",0,VLOOKUP($X20,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X20=\"No\",0,VLOOKUP($X20,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X20=\"No\",0,VLOOKUP($X20,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X20=\"No\",0,VLOOKUP($X20,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X20=\"No\",0,VLOOKUP($X20,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)",3.8856500414027977,3.9877073164343999,4.0977673688732486,4.2178349825888191,4.3064964807647392]
[null,"NAST11","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J21,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K21&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":146.81636490853964},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J21,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K21&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.67252230124234},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J21,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K21&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":154.83105862040128},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J21,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K21&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":159.3677231169803},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J21,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K21&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":162.71773115446027},null,"NAST11","Standing charge",null,"NAST11","Standing charge ($/year)","No",{"$f":"IF($O21=\"No\",0,VLOOKUP($O21,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O21=\"No\",0,VLOOKUP($O21,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O21=\"No\",0,VLOOKUP($O21,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O21=\"No\",0,VLOOKUP($O21,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O21=\"No\",0,VLOOKUP($O21,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NAST11","Standing charge ($/year)","No",{"$f":"IF($X21=\"No\",0,VLOOKUP($X21,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X21=\"No\",0,VLOOKUP($X21,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X21=\"No\",0,VLOOKUP($X21,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X21=\"No\",0,VLOOKUP($X21,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X21=\"No\",0,VLOOKUP($X21,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NAST11","Standing charge ($/year)",146.81636490853964,150.67252230124234,154.83105862040128,159.3677231169803,162.71773115446027]
[null,null,"Solar soak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J22,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K22&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J22,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K22&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J22,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K22&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J22,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K22&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J22,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K22&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},null,"NAST11","Solar soak",null,null,"Solar soak (c/kWh)","Off Peak",{"$f":"IF($O22=\"No\",0,VLOOKUP($O22,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O22=\"No\",0,VLOOKUP($O22,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O22=\"No\",0,VLOOKUP($O22,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O22=\"No\",0,VLOOKUP($O22,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O22=\"No\",0,VLOOKUP($O22,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Solar soak (c/kWh)","Off Peak",{"$f":"IF($X22=\"No\",0,VLOOKUP($X22,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X22=\"No\",0,VLOOKUP($X22,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X22=\"No\",0,VLOOKUP($X22,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X22=\"No\",0,VLOOKUP($X22,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X22=\"No\",0,VLOOKUP($X22,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J23,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K23&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":23.757779935138075},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J23,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K23&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":24.186855239703032},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J23,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K23&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":24.662723977224111},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J23,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K23&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":25.193959387539216},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J23,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K23&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":25.529533756196017},null,"NAST11","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O23=\"No\",0,VLOOKUP($O23,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O23=\"No\",0,VLOOKUP($O23,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O23=\"No\",0,VLOOKUP($O23,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O23=\"No\",0,VLOOKUP($O23,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O23=\"No\",0,VLOOKUP($O23,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","Peak",{"$f":"IF($X23=\"No\",0,VLOOKUP($X23,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X23=\"No\",0,VLOOKUP($X23,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X23=\"No\",0,VLOOKUP($X23,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X23=\"No\",0,VLOOKUP($X23,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X23=\"No\",0,VLOOKUP($X23,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",23.757779935138075,24.186855239703032,24.662723977224111,25.193959387539216,25.529533756196017]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J24,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K24&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3195963518432841},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J24,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K24&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3976100435823682},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J24,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K24&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.4841316322225646},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J24,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K24&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.5807198886434932},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J24,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K24&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.6417334102174568},null,"NAST11","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O24=\"No\",0,VLOOKUP($O24,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O24=\"No\",0,VLOOKUP($O24,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O24=\"No\",0,VLOOKUP($O24,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O24=\"No\",0,VLOOKUP($O24,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O24=\"No\",0,VLOOKUP($O24,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X24=\"No\",0,VLOOKUP($X24,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X24=\"No\",0,VLOOKUP($X24,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X24=\"No\",0,VLOOKUP($X24,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X24=\"No\",0,VLOOKUP($X24,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X24=\"No\",0,VLOOKUP($X24,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",4.3195963518432841,4.3976100435823682,4.4841316322225646,4.5807198886434932,4.6417334102174568]
[null,"NAST11S","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J25,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K25&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":146.81636490853964},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J25,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K25&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.67252230124234},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J25,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K25&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":154.83105862040128},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J25,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K25&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":159.3677231169803},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J25,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K25&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":162.71773115446027},null,"NAST11S","Standing charge",null,"NAST11S","Standing charge ($/year)","No",{"$f":"IF($O25=\"No\",0,VLOOKUP($O25,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O25=\"No\",0,VLOOKUP($O25,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O25=\"No\",0,VLOOKUP($O25,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O25=\"No\",0,VLOOKUP($O25,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O25=\"No\",0,VLOOKUP($O25,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NAST11S","Standing charge ($/year)","No",{"$f":"IF($X25=\"No\",0,VLOOKUP($X25,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X25=\"No\",0,VLOOKUP($X25,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X25=\"No\",0,VLOOKUP($X25,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X25=\"No\",0,VLOOKUP($X25,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X25=\"No\",0,VLOOKUP($X25,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NAST11S","Standing charge ($/year)",146.81636490853964,150.67252230124234,154.83105862040128,159.3677231169803,162.71773115446027]
[null,null,"Solar soak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J26,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K26&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J26,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K26&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J26,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K26&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J26,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K26&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J26,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K26&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},null,"NAST11S","Solar soak",null,null,"Solar soak (c/kWh)","Off Peak",{"$f":"IF($O26=\"No\",0,VLOOKUP($O26,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O26=\"No\",0,VLOOKUP($O26,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O26=\"No\",0,VLOOKUP($O26,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O26=\"No\",0,VLOOKUP($O26,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O26=\"No\",0,VLOOKUP($O26,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Solar soak (c/kWh)","Off Peak",{"$f":"IF($X26=\"No\",0,VLOOKUP($X26,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X26=\"No\",0,VLOOKUP($X26,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X26=\"No\",0,VLOOKUP($X26,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X26=\"No\",0,VLOOKUP($X26,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X26=\"No\",0,VLOOKUP($X26,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J27,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K27&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":23.757779935138075},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J27,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K27&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":24.186855239703032},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J27,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K27&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":24.662723977224111},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J27,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K27&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":25.193959387539216},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J27,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K27&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":25.529533756196017},null,"NAST11S","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O27=\"No\",0,VLOOKUP($O27,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O27=\"No\",0,VLOOKUP($O27,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O27=\"No\",0,VLOOKUP($O27,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O27=\"No\",0,VLOOKUP($O27,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O27=\"No\",0,VLOOKUP($O27,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","Peak",{"$f":"IF($X27=\"No\",0,VLOOKUP($X27,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X27=\"No\",0,VLOOKUP($X27,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X27=\"No\",0,VLOOKUP($X27,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X27=\"No\",0,VLOOKUP($X27,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X27=\"No\",0,VLOOKUP($X27,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",23.757779935138075,24.186855239703032,24.662723977224111,25.193959387539216,25.529533756196017]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J28,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K28&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3195963518432841},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J28,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K28&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3976100435823682},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J28,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K28&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.4841316322225646},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J28,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K28&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.5807198886434932},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J28,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K28&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.6417334102174568},null,"NAST11S","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O28=\"No\",0,VLOOKUP($O28,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O28=\"No\",0,VLOOKUP($O28,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O28=\"No\",0,VLOOKUP($O28,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O28=\"No\",0,VLOOKUP($O28,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O28=\"No\",0,VLOOKUP($O28,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X28=\"No\",0,VLOOKUP($X28,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X28=\"No\",0,VLOOKUP($X28,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X28=\"No\",0,VLOOKUP($X28,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X28=\"No\",0,VLOOKUP($X28,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X28=\"No\",0,VLOOKUP($X28,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",4.3195963518432841,4.3976100435823682,4.4841316322225646,4.5807198886434932,4.6417334102174568]
[null,"NAST17","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J29,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K29&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":146.81636490853964},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J29,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K29&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.67252230124234},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J29,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K29&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":154.83105862040128},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J29,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K29&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":159.3677231169803},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J29,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K29&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":162.71773115446027},null,"NAST17","Standing charge",null,"NAST17","Standing charge ($/year)","No",{"$f":"IF($O29=\"No\",0,VLOOKUP($O29,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O29=\"No\",0,VLOOKUP($O29,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O29=\"No\",0,VLOOKUP($O29,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O29=\"No\",0,VLOOKUP($O29,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O29=\"No\",0,VLOOKUP($O29,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NAST17","Standing charge ($/year)","No",{"$f":"IF($X29=\"No\",0,VLOOKUP($X29,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X29=\"No\",0,VLOOKUP($X29,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X29=\"No\",0,VLOOKUP($X29,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X29=\"No\",0,VLOOKUP($X29,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X29=\"No\",0,VLOOKUP($X29,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NAST17","Standing charge ($/year)",{"$f":"D29+P29+Y29","v":146.81636490853964},{"$f":"E29+Q29+Z29","v":150.67252230124234},{"$f":"F29+R29+AA29","v":154.83105862040128},{"$f":"G29+S29+AB29","v":159.3677231169803},{"$f":"H29+T29+AC29","v":162.71773115446027}]
[null,null,"Solar soak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J30,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K30&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J30,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K30&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J30,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K30&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J30,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K30&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J30,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K30&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},null,"NAST17","Solar soak",null,null,"Solar soak (c/kWh)","Off Peak",{"$f":"IF($O30=\"No\",0,VLOOKUP($O30,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O30=\"No\",0,VLOOKUP($O30,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O30=\"No\",0,VLOOKUP($O30,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O30=\"No\",0,VLOOKUP($O30,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O30=\"No\",0,VLOOKUP($O30,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Solar soak (c/kWh)","Off Peak",{"$f":"IF($X30=\"No\",0,VLOOKUP($X30,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X30=\"No\",0,VLOOKUP($X30,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X30=\"No\",0,VLOOKUP($X30,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X30=\"No\",0,VLOOKUP($X30,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X30=\"No\",0,VLOOKUP($X30,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J31,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K31&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":19.271861756179803},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J31,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K31&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":19.796878863614591},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J31,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K31&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":20.364247796625484},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J31,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K31&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":20.985275835489126},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J31,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K31&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":21.487089036826653},null,"NAST17","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O31=\"No\",0,VLOOKUP($O31,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O31=\"No\",0,VLOOKUP($O31,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O31=\"No\",0,VLOOKUP($O31,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O31=\"No\",0,VLOOKUP($O31,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O31=\"No\",0,VLOOKUP($O31,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","Peak",{"$f":"IF($X31=\"No\",0,VLOOKUP($X31,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X31=\"No\",0,VLOOKUP($X31,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X31=\"No\",0,VLOOKUP($X31,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X31=\"No\",0,VLOOKUP($X31,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X31=\"No\",0,VLOOKUP($X31,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",19.271861756179803,19.796878863614591,20.364247796625484,20.985275835489126,21.487089036826653]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J32,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K32&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.5039748647599627},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J32,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K32&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.5994325206571971},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J32,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K32&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.7025905084773592},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J32,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K32&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.815504697361658},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J32,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K32&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9067434612412089},null,"NAST17","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O32=\"No\",0,VLOOKUP($O32,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O32=\"No\",0,VLOOKUP($O32,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O32=\"No\",0,VLOOKUP($O32,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O32=\"No\",0,VLOOKUP($O32,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O32=\"No\",0,VLOOKUP($O32,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X32=\"No\",0,VLOOKUP($X32,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X32=\"No\",0,VLOOKUP($X32,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X32=\"No\",0,VLOOKUP($X32,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X32=\"No\",0,VLOOKUP($X32,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X32=\"No\",0,VLOOKUP($X32,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",3.5039748647599627,3.5994325206571971,3.7025905084773592,3.815504697361658,3.9067434612412089]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J33,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K33&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8856500414027977},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J33,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K33&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9877073164343999},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J33,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K33&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0977673688732486},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J33,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K33&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2178349825888191},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J33,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K33&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3064964807647392},null,"NAST17","Dedicated circuit",null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($O33=\"No\",0,VLOOKUP($O33,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O33=\"No\",0,VLOOKUP($O33,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O33=\"No\",0,VLOOKUP($O33,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O33=\"No\",0,VLOOKUP($O33,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O33=\"No\",0,VLOOKUP($O33,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($X33=\"No\",0,VLOOKUP($X33,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X33=\"No\",0,VLOOKUP($X33,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X33=\"No\",0,VLOOKUP($X33,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X33=\"No\",0,VLOOKUP($X33,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X33=\"No\",0,VLOOKUP($X33,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)",3.8856500414027977,3.9877073164343999,4.0977673688732486,4.2178349825888191,4.3064964807647392]
[null,"NEE24","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J34,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K34&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":146.81636490853964},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J34,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K34&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.67252230124234},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J34,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K34&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":154.83105862040128},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J34,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K34&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":159.3677231169803},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J34,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K34&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":162.71773115446027},null,{"$f":"IF(B34=\"\",#REF!,B34)","v":"NEE24"},"Standing charge",null,"NEE24","Standing charge ($/year)","No",{"$f":"IF($O34=\"No\",0,VLOOKUP($O34,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O34=\"No\",0,VLOOKUP($O34,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O34=\"No\",0,VLOOKUP($O34,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O34=\"No\",0,VLOOKUP($O34,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O34=\"No\",0,VLOOKUP($O34,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE24","Standing charge ($/year)","No",{"$f":"IF($X34=\"No\",0,VLOOKUP($X34,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X34=\"No\",0,VLOOKUP($X34,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X34=\"No\",0,VLOOKUP($X34,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X34=\"No\",0,VLOOKUP($X34,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X34=\"No\",0,VLOOKUP($X34,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE24","Standing charge ($/year)",146.81636490853964,150.67252230124234,154.83105862040128,159.3677231169803,162.71773115446027]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J35,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K35&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.7006233851865744},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J35,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K35&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.9376516588615527},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J35,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K35&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.1938004144429897},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J35,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K35&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.4741745239169166},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J35,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K35&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.7007269831339205},null,"NEE24","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O35=\"No\",0,VLOOKUP($O35,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O35=\"No\",0,VLOOKUP($O35,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O35=\"No\",0,VLOOKUP($O35,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O35=\"No\",0,VLOOKUP($O35,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O35=\"No\",0,VLOOKUP($O35,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","Peak",{"$f":"IF($X35=\"No\",0,VLOOKUP($X35,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X35=\"No\",0,VLOOKUP($X35,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X35=\"No\",0,VLOOKUP($X35,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X35=\"No\",0,VLOOKUP($X35,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X35=\"No\",0,VLOOKUP($X35,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",8.7006233851865744,8.9376516588615527,9.1938004144429897,9.4741745239169166,9.7007269831339205]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J36,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K36&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.6642138022500532},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J36,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K36&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.7640367957842957},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J36,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K36&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8719122621823328},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J36,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K36&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9899900867525897},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J36,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K36&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0854012557281365},null,"NEE24","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O36=\"No\",0,VLOOKUP($O36,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O36=\"No\",0,VLOOKUP($O36,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O36=\"No\",0,VLOOKUP($O36,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O36=\"No\",0,VLOOKUP($O36,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O36=\"No\",0,VLOOKUP($O36,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X36=\"No\",0,VLOOKUP($X36,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X36=\"No\",0,VLOOKUP($X36,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X36=\"No\",0,VLOOKUP($X36,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X36=\"No\",0,VLOOKUP($X36,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X36=\"No\",0,VLOOKUP($X36,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",3.6642138022500532,3.7640367957842957,3.8719122621823328,3.9899900867525897,4.0854012557281365]
[null,"NSP20","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J37,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K37&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":146.81636490853964},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J37,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K37&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.67252230124234},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J37,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K37&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":154.83105862040128},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J37,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K37&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":159.3677231169803},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J37,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K37&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":162.71773115446027},null,"NSP20","Standing charge",null,"NSP20","Standing charge ($/year)","No",{"$f":"IF($O37=\"No\",0,VLOOKUP($O37,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O37=\"No\",0,VLOOKUP($O37,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O37=\"No\",0,VLOOKUP($O37,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O37=\"No\",0,VLOOKUP($O37,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O37=\"No\",0,VLOOKUP($O37,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP20","Standing charge ($/year)","No",{"$f":"IF($X37=\"No\",0,VLOOKUP($X37,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X37=\"No\",0,VLOOKUP($X37,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X37=\"No\",0,VLOOKUP($X37,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X37=\"No\",0,VLOOKUP($X37,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X37=\"No\",0,VLOOKUP($X37,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP20","Standing charge ($/year)",146.81636490853964,150.67252230124234,154.83105862040128,159.3677231169803,162.71773115446027]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J38,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K38&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":44.821941580369284},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J38,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K38&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":46.043011262990397},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J38,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K38&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":47.362581602984967},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J38,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K38&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":48.806950747486098},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J38,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K38&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":49.974053452931578},null,"NSP20","Summer peak",null,null,"Summer peak (c/kWh)","Peak",{"$f":"IF($O38=\"No\",0,VLOOKUP($O38,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O38=\"No\",0,VLOOKUP($O38,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O38=\"No\",0,VLOOKUP($O38,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O38=\"No\",0,VLOOKUP($O38,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O38=\"No\",0,VLOOKUP($O38,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Summer peak (c/kWh)","Peak",{"$f":"IF($X38=\"No\",0,VLOOKUP($X38,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X38=\"No\",0,VLOOKUP($X38,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X38=\"No\",0,VLOOKUP($X38,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X38=\"No\",0,VLOOKUP($X38,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X38=\"No\",0,VLOOKUP($X38,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Summer peak (c/kWh)",44.821941580369284,46.043011262990397,47.362581602984967,48.806950747486098,49.974053452931578]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J39,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K39&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":39.220898333338276},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J39,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K39&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":40.289380603213431},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J39,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K39&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":41.444054683001241},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J39,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K39&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":42.707932448553024},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J39,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K39&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":43.729191567209533},null,"NSP20","Summer shoulder",null,null,"Summer shoulder (c/kWh)","Peak",{"$f":"IF($O39=\"No\",0,VLOOKUP($O39,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O39=\"No\",0,VLOOKUP($O39,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O39=\"No\",0,VLOOKUP($O39,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O39=\"No\",0,VLOOKUP($O39,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O39=\"No\",0,VLOOKUP($O39,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Summer shoulder (c/kWh)","Peak",{"$f":"IF($X39=\"No\",0,VLOOKUP($X39,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X39=\"No\",0,VLOOKUP($X39,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X39=\"No\",0,VLOOKUP($X39,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X39=\"No\",0,VLOOKUP($X39,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X39=\"No\",0,VLOOKUP($X39,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Summer shoulder (c/kWh)",39.220898333338276,40.289380603213431,41.444054683001241,42.707932448553024,43.729191567209533]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J40,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K40&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":34.32578954775915},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J40,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K40&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":35.26091594949358},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J40,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K40&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":36.271476674599626},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J40,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K40&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":37.377611516940696},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J40,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K40&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":38.271408626909889},null,"NSP20","Winter peak",null,null,"Winter peak (c/kWh)","Peak",{"$f":"IF($O40=\"No\",0,VLOOKUP($O40,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O40=\"No\",0,VLOOKUP($O40,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O40=\"No\",0,VLOOKUP($O40,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O40=\"No\",0,VLOOKUP($O40,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O40=\"No\",0,VLOOKUP($O40,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Winter peak (c/kWh)","Peak",{"$f":"IF($X40=\"No\",0,VLOOKUP($X40,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X40=\"No\",0,VLOOKUP($X40,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X40=\"No\",0,VLOOKUP($X40,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X40=\"No\",0,VLOOKUP($X40,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X40=\"No\",0,VLOOKUP($X40,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Winter peak (c/kWh)",34.32578954775915,35.26091594949358,36.271476674599626,37.377611516940696,38.271408626909889]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J41,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K41&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8228995317402439},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J41,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K41&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9270455493674441},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J41,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K41&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0395927674708423},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J41,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K41&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.1627841762203417},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J41,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K41&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2623273068573786},null,"NSP20","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O41=\"No\",0,VLOOKUP($O41,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O41=\"No\",0,VLOOKUP($O41,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O41=\"No\",0,VLOOKUP($O41,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O41=\"No\",0,VLOOKUP($O41,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O41=\"No\",0,VLOOKUP($O41,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X41=\"No\",0,VLOOKUP($X41,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X41=\"No\",0,VLOOKUP($X41,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X41=\"No\",0,VLOOKUP($X41,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X41=\"No\",0,VLOOKUP($X41,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X41=\"No\",0,VLOOKUP($X41,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",3.8228995317402439,3.9270455493674441,4.0395927674708423,4.1627841762203417,4.2623273068573786]
[null,"NSP23","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J42,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K42&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":146.81636490853964},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J42,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K42&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.67252230124234},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J42,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K42&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":154.83105862040128},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J42,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K42&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":159.3677231169803},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J42,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K42&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":162.71773115446027},null,"NSP23","Standing charge",null,"NSP23","Standing charge ($/year)","No",{"$f":"IF($O42=\"No\",0,VLOOKUP($O42,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O42=\"No\",0,VLOOKUP($O42,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O42=\"No\",0,VLOOKUP($O42,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O42=\"No\",0,VLOOKUP($O42,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O42=\"No\",0,VLOOKUP($O42,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP23","Standing charge ($/year)","No",{"$f":"IF($X42=\"No\",0,VLOOKUP($X42,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X42=\"No\",0,VLOOKUP($X42,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X42=\"No\",0,VLOOKUP($X42,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X42=\"No\",0,VLOOKUP($X42,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X42=\"No\",0,VLOOKUP($X42,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP23","Standing charge ($/year)",146.81636490853964,150.67252230124234,154.83105862040128,159.3677231169803,162.71773115446027]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J43,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K43&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":44.821941580369284},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J43,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K43&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":46.043011262990397},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J43,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K43&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":47.362581602984967},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J43,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K43&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":48.806950747486098},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J43,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K43&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":49.974053452931578},null,"NSP23","Summer peak",null,null,"Summer peak (c/kWh)","Peak",{"$f":"IF($O43=\"No\",0,VLOOKUP($O43,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O43=\"No\",0,VLOOKUP($O43,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O43=\"No\",0,VLOOKUP($O43,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O43=\"No\",0,VLOOKUP($O43,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O43=\"No\",0,VLOOKUP($O43,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Summer peak (c/kWh)","Peak",{"$f":"IF($X43=\"No\",0,VLOOKUP($X43,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X43=\"No\",0,VLOOKUP($X43,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X43=\"No\",0,VLOOKUP($X43,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X43=\"No\",0,VLOOKUP($X43,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X43=\"No\",0,VLOOKUP($X43,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Summer peak (c/kWh)",44.821941580369284,46.043011262990397,47.362581602984967,48.806950747486098,49.974053452931578]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J44,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K44&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":39.220898333338276},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J44,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K44&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":40.289380603213431},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J44,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K44&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":41.444054683001241},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J44,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K44&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":42.707932448553024},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J44,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K44&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":43.729191567209533},null,"NSP23","Summer shoulder",null,null,"Summer shoulder (c/kWh)","Peak",{"$f":"IF($O44=\"No\",0,VLOOKUP($O44,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O44=\"No\",0,VLOOKUP($O44,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O44=\"No\",0,VLOOKUP($O44,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O44=\"No\",0,VLOOKUP($O44,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O44=\"No\",0,VLOOKUP($O44,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Summer shoulder (c/kWh)","Peak",{"$f":"IF($X44=\"No\",0,VLOOKUP($X44,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X44=\"No\",0,VLOOKUP($X44,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X44=\"No\",0,VLOOKUP($X44,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X44=\"No\",0,VLOOKUP($X44,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X44=\"No\",0,VLOOKUP($X44,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Summer shoulder (c/kWh)",39.220898333338276,40.289380603213431,41.444054683001241,42.707932448553024,43.729191567209533]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J45,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K45&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":34.32578954775915},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J45,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K45&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":35.26091594949358},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J45,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K45&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":36.271476674599626},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J45,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K45&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":37.377611516940696},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J45,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K45&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":38.271408626909889},null,"NSP23","Winter peak",null,null,"Winter peak (c/kWh)","Peak",{"$f":"IF($O45=\"No\",0,VLOOKUP($O45,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O45=\"No\",0,VLOOKUP($O45,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O45=\"No\",0,VLOOKUP($O45,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O45=\"No\",0,VLOOKUP($O45,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O45=\"No\",0,VLOOKUP($O45,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Winter peak (c/kWh)","Peak",{"$f":"IF($X45=\"No\",0,VLOOKUP($X45,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X45=\"No\",0,VLOOKUP($X45,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X45=\"No\",0,VLOOKUP($X45,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X45=\"No\",0,VLOOKUP($X45,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X45=\"No\",0,VLOOKUP($X45,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Winter peak (c/kWh)",34.32578954775915,35.26091594949358,36.271476674599626,37.377611516940696,38.271408626909889]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J46,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K46&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8228995317402439},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J46,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K46&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9270455493674441},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J46,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K46&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0395927674708423},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J46,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K46&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.1627841762203417},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J46,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K46&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2623273068573786},null,"NSP23","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O46=\"No\",0,VLOOKUP($O46,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O46=\"No\",0,VLOOKUP($O46,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O46=\"No\",0,VLOOKUP($O46,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O46=\"No\",0,VLOOKUP($O46,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O46=\"No\",0,VLOOKUP($O46,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X46=\"No\",0,VLOOKUP($X46,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X46=\"No\",0,VLOOKUP($X46,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X46=\"No\",0,VLOOKUP($X46,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X46=\"No\",0,VLOOKUP($X46,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X46=\"No\",0,VLOOKUP($X46,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",3.8228995317402439,3.9270455493674441,4.0395927674708423,4.1627841762203417,4.2623273068573786]
[null,"NEE30","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J47,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K47&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J47,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K47&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J47,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K47&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J47,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K47&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J47,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K47&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},null,{"$f":"IF(B47=\"\",#REF!,B47)","v":"NEE30"},"Standing charge",null,"NEE30","Standing charge ($/year)","No",{"$f":"IF($O47=\"No\",0,VLOOKUP($O47,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O47=\"No\",0,VLOOKUP($O47,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O47=\"No\",0,VLOOKUP($O47,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O47=\"No\",0,VLOOKUP($O47,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O47=\"No\",0,VLOOKUP($O47,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE30","Standing charge ($/year)","No",{"$f":"IF($X47=\"No\",0,VLOOKUP($X47,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X47=\"No\",0,VLOOKUP($X47,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X47=\"No\",0,VLOOKUP($X47,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X47=\"No\",0,VLOOKUP($X47,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X47=\"No\",0,VLOOKUP($X47,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE30","Standing charge ($/year)",{"$f":"D47+P47+Y47","v":0},{"$f":"E47+Q47+Z47","v":0},{"$f":"F47+R47+AA47","v":0},{"$f":"G47+S47+AB47","v":0},{"$f":"H47+T47+AC47","v":0}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J48,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K48&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8856500414027977},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J48,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K48&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9877073164343999},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J48,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K48&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0977673688732486},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J48,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K48&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2178349825888191},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J48,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K48&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3064964807647392},null,{"$f":"IF(B48=\"\",J47,B48)","v":"NEE30"},"Dedicated circuit",null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($O48=\"No\",0,VLOOKUP($O48,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O48=\"No\",0,VLOOKUP($O48,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O48=\"No\",0,VLOOKUP($O48,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O48=\"No\",0,VLOOKUP($O48,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O48=\"No\",0,VLOOKUP($O48,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($X48=\"No\",0,VLOOKUP($X48,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X48=\"No\",0,VLOOKUP($X48,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X48=\"No\",0,VLOOKUP($X48,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X48=\"No\",0,VLOOKUP($X48,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X48=\"No\",0,VLOOKUP($X48,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)",3.8856500414027977,3.9877073164343999,4.0977673688732486,4.2178349825888191,4.3064964807647392]
[null,"NEE31","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J49,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K49&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J49,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K49&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J49,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K49&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J49,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K49&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J49,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K49&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},null,"NEE31","Standing charge",null,"NEE31","Standing charge ($/year)","No",{"$f":"IF($O49=\"No\",0,VLOOKUP($O49,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O49=\"No\",0,VLOOKUP($O49,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O49=\"No\",0,VLOOKUP($O49,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O49=\"No\",0,VLOOKUP($O49,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O49=\"No\",0,VLOOKUP($O49,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE31","Standing charge ($/year)","No",{"$f":"IF($X49=\"No\",0,VLOOKUP($X49,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X49=\"No\",0,VLOOKUP($X49,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X49=\"No\",0,VLOOKUP($X49,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X49=\"No\",0,VLOOKUP($X49,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X49=\"No\",0,VLOOKUP($X49,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE31","Standing charge ($/year)",0,0,0,0,0]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J50,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K50&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8856500414027977},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J50,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K50&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9877073164343999},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J50,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K50&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0977673688732486},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J50,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K50&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2178349825888191},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J50,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K50&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3064964807647392},null,"NEE31","Dedicated circuit",null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($O50=\"No\",0,VLOOKUP($O50,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O50=\"No\",0,VLOOKUP($O50,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O50=\"No\",0,VLOOKUP($O50,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O50=\"No\",0,VLOOKUP($O50,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O50=\"No\",0,VLOOKUP($O50,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($X50=\"No\",0,VLOOKUP($X50,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X50=\"No\",0,VLOOKUP($X50,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X50=\"No\",0,VLOOKUP($X50,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X50=\"No\",0,VLOOKUP($X50,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X50=\"No\",0,VLOOKUP($X50,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)",3.8856500414027977,3.9877073164343999,4.0977673688732486,4.2178349825888191,4.3064964807647392]
[null,"NEE32","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J51,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K51&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J51,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K51&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J51,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K51&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J51,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K51&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J51,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K51&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},null,"NEE32","Standing charge",null,"NEE32","Standing charge ($/year)","No",{"$f":"IF($O51=\"No\",0,VLOOKUP($O51,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O51=\"No\",0,VLOOKUP($O51,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O51=\"No\",0,VLOOKUP($O51,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O51=\"No\",0,VLOOKUP($O51,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O51=\"No\",0,VLOOKUP($O51,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE32","Standing charge ($/year)","No",{"$f":"IF($X51=\"No\",0,VLOOKUP($X51,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X51=\"No\",0,VLOOKUP($X51,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X51=\"No\",0,VLOOKUP($X51,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X51=\"No\",0,VLOOKUP($X51,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X51=\"No\",0,VLOOKUP($X51,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE32","Standing charge ($/year)",0,0,0,0,0]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J52,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K52&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8856500414027977},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J52,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K52&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9877073164343999},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J52,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K52&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0977673688732486},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J52,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K52&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2178349825888191},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J52,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K52&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3064964807647392},null,"NEE32","Dedicated circuit",null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($O52=\"No\",0,VLOOKUP($O52,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O52=\"No\",0,VLOOKUP($O52,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O52=\"No\",0,VLOOKUP($O52,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O52=\"No\",0,VLOOKUP($O52,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O52=\"No\",0,VLOOKUP($O52,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($X52=\"No\",0,VLOOKUP($X52,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X52=\"No\",0,VLOOKUP($X52,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X52=\"No\",0,VLOOKUP($X52,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X52=\"No\",0,VLOOKUP($X52,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X52=\"No\",0,VLOOKUP($X52,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)",3.8856500414027977,3.9877073164343999,4.0977673688732486,4.2178349825888191,4.3064964807647392]
[null,"NEE33","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J53,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K53&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J53,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K53&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J53,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K53&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J53,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K53&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J53,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K53&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},null,"NEE33","Standing charge",null,"NEE33","Standing charge ($/year)","No",{"$f":"IF($O53=\"No\",0,VLOOKUP($O53,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O53=\"No\",0,VLOOKUP($O53,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O53=\"No\",0,VLOOKUP($O53,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O53=\"No\",0,VLOOKUP($O53,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O53=\"No\",0,VLOOKUP($O53,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE33","Standing charge ($/year)","No",{"$f":"IF($X53=\"No\",0,VLOOKUP($X53,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X53=\"No\",0,VLOOKUP($X53,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X53=\"No\",0,VLOOKUP($X53,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X53=\"No\",0,VLOOKUP($X53,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X53=\"No\",0,VLOOKUP($X53,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE33","Standing charge ($/year)",{"$f":"D53+P53+Y53","v":0},{"$f":"E53+Q53+Z53","v":0},{"$f":"F53+R53+AA53","v":0},{"$f":"G53+S53+AB53","v":0},{"$f":"H53+T53+AC53","v":0}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J54,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K54&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8856500414027977},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J54,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K54&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9877073164343999},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J54,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K54&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0977673688732486},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J54,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K54&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2178349825888191},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J54,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K54&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3064964807647392},null,"NEE33","Dedicated circuit",null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($O54=\"No\",0,VLOOKUP($O54,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O54=\"No\",0,VLOOKUP($O54,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O54=\"No\",0,VLOOKUP($O54,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O54=\"No\",0,VLOOKUP($O54,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O54=\"No\",0,VLOOKUP($O54,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($X54=\"No\",0,VLOOKUP($X54,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X54=\"No\",0,VLOOKUP($X54,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X54=\"No\",0,VLOOKUP($X54,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X54=\"No\",0,VLOOKUP($X54,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X54=\"No\",0,VLOOKUP($X54,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)",3.8856500414027977,3.9877073164343999,4.0977673688732486,4.2178349825888191,4.3064964807647392]
[null,"RCER11","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J55,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K55&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":146.81636490853964},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J55,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K55&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.67252230124234},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J55,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K55&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":154.83105862040128},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J55,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K55&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":159.3677231169803},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J55,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K55&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":162.71773115446027},null,"RCER11","Standing charge",null,"RCER11","Standing charge ($/year)","No",{"$f":"IF($O55=\"No\",0,VLOOKUP($O55,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O55=\"No\",0,VLOOKUP($O55,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O55=\"No\",0,VLOOKUP($O55,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O55=\"No\",0,VLOOKUP($O55,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O55=\"No\",0,VLOOKUP($O55,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"RCER11","Standing charge ($/year)","No",{"$f":"IF($X55=\"No\",0,VLOOKUP($X55,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X55=\"No\",0,VLOOKUP($X55,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X55=\"No\",0,VLOOKUP($X55,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X55=\"No\",0,VLOOKUP($X55,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X55=\"No\",0,VLOOKUP($X55,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"RCER11","Standing charge ($/year)",146.81636490853964,150.67252230124234,154.83105862040128,159.3677231169803,162.71773115446027]
[null,null,"Solar soak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J56,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K56&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J56,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K56&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J56,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K56&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J56,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K56&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J56,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K56&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},null,"RCER11","Solar soak",null,null,"Solar soak (c/kWh)","Off Peak",{"$f":"IF($O56=\"No\",0,VLOOKUP($O56,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O56=\"No\",0,VLOOKUP($O56,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O56=\"No\",0,VLOOKUP($O56,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O56=\"No\",0,VLOOKUP($O56,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O56=\"No\",0,VLOOKUP($O56,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Solar soak (c/kWh)","Off Peak",{"$f":"IF($X56=\"No\",0,VLOOKUP($X56,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X56=\"No\",0,VLOOKUP($X56,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X56=\"No\",0,VLOOKUP($X56,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X56=\"No\",0,VLOOKUP($X56,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X56=\"No\",0,VLOOKUP($X56,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Solar soak (c/kWh)",1,1,1,1,1]
[null,null,"Export charge (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J57,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K57&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J57,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K57&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J57,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K57&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J57,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K57&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J57,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K57&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1},null,"RCER11","Export charge",null,null,"Export charge (c/kWh)","No",{"$f":"IF($O57=\"No\",0,VLOOKUP($O57,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O57=\"No\",0,VLOOKUP($O57,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O57=\"No\",0,VLOOKUP($O57,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O57=\"No\",0,VLOOKUP($O57,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O57=\"No\",0,VLOOKUP($O57,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Export charge (c/kWh)","No",{"$f":"IF($X57=\"No\",0,VLOOKUP($X57,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X57=\"No\",0,VLOOKUP($X57,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X57=\"No\",0,VLOOKUP($X57,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X57=\"No\",0,VLOOKUP($X57,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X57=\"No\",0,VLOOKUP($X57,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Export charge (c/kWh)",1,1,1,1,1]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J58,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K58&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":23.757779935138075},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J58,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K58&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":24.186855239703032},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J58,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K58&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":24.662723977224111},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J58,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K58&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":25.193959387539216},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J58,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K58&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":25.529533756196017},null,"RCER11","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O58=\"No\",0,VLOOKUP($O58,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O58=\"No\",0,VLOOKUP($O58,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O58=\"No\",0,VLOOKUP($O58,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O58=\"No\",0,VLOOKUP($O58,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O58=\"No\",0,VLOOKUP($O58,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","Peak",{"$f":"IF($X58=\"No\",0,VLOOKUP($X58,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X58=\"No\",0,VLOOKUP($X58,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X58=\"No\",0,VLOOKUP($X58,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X58=\"No\",0,VLOOKUP($X58,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X58=\"No\",0,VLOOKUP($X58,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",23.757779935138075,24.186855239703032,24.662723977224111,25.193959387539216,25.529533756196017]
[null,null,"Export reward (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J59,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K59&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J59,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K59&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J59,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K59&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J59,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K59&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J59,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K59&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10},null,"RCER11","Export reward",null,null,"Export reward (c/kWh)","No",{"$f":"IF($O59=\"No\",0,VLOOKUP($O59,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O59=\"No\",0,VLOOKUP($O59,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O59=\"No\",0,VLOOKUP($O59,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O59=\"No\",0,VLOOKUP($O59,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O59=\"No\",0,VLOOKUP($O59,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Export reward (c/kWh)","No",{"$f":"IF($X59=\"No\",0,VLOOKUP($X59,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X59=\"No\",0,VLOOKUP($X59,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X59=\"No\",0,VLOOKUP($X59,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X59=\"No\",0,VLOOKUP($X59,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X59=\"No\",0,VLOOKUP($X59,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Export reward (c/kWh)",10,10,10,10,10]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J60,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K60&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3195963518432841},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J60,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K60&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3976100435823682},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J60,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K60&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.4841316322225646},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J60,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K60&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.5807198886434932},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J60,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K60&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.6417334102174568},null,"RCER11","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O60=\"No\",0,VLOOKUP($O60,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O60=\"No\",0,VLOOKUP($O60,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O60=\"No\",0,VLOOKUP($O60,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O60=\"No\",0,VLOOKUP($O60,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O60=\"No\",0,VLOOKUP($O60,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X60=\"No\",0,VLOOKUP($X60,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X60=\"No\",0,VLOOKUP($X60,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X60=\"No\",0,VLOOKUP($X60,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X60=\"No\",0,VLOOKUP($X60,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X60=\"No\",0,VLOOKUP($X60,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",4.3195963518432841,4.3976100435823682,4.4841316322225646,4.5807198886434932,4.6417334102174568]
[null,"NEE12","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J61,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K61&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.48677403125311},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J61,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K61&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":158.30031874274269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J61,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K61&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":166.73611548713549},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J61,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K61&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":175.91214712607857},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J61,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K61&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":184.10017741108496},null,{"$f":"IF(B61=\"\",J52,B61)","v":"NEE12"},"Standing charge",null,"NEE12","Standing charge ($/year)","No",{"$f":"IF($O61=\"No\",0,VLOOKUP($O61,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O61=\"No\",0,VLOOKUP($O61,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O61=\"No\",0,VLOOKUP($O61,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O61=\"No\",0,VLOOKUP($O61,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O61=\"No\",0,VLOOKUP($O61,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE12","Standing charge ($/year)","No",{"$f":"IF($X61=\"No\",0,VLOOKUP($X61,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X61=\"No\",0,VLOOKUP($X61,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X61=\"No\",0,VLOOKUP($X61,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X61=\"No\",0,VLOOKUP($X61,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X61=\"No\",0,VLOOKUP($X61,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE12","Standing charge ($/year)",150.48677403125311,158.30031874274269,166.73611548713549,175.91214712607857,184.10017741108496]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J62,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K62&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.24714546020342},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J62,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K62&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.626173577677591},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J62,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K62&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.036025948013577},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J62,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K62&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.487068456959754},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J62,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K62&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.814864635325211},null,"NEE12","Block 1",null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($O62=\"No\",0,VLOOKUP($O62,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O62=\"No\",0,VLOOKUP($O62,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O62=\"No\",0,VLOOKUP($O62,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O62=\"No\",0,VLOOKUP($O62,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O62=\"No\",0,VLOOKUP($O62,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($X62=\"No\",0,VLOOKUP($X62,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X62=\"No\",0,VLOOKUP($X62,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X62=\"No\",0,VLOOKUP($X62,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X62=\"No\",0,VLOOKUP($X62,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X62=\"No\",0,VLOOKUP($X62,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)",16.24714546020342,16.626173577677591,17.036025948013577,17.487068456959754,17.814864635325211]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J63,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K63&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.24714546020342},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J63,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K63&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.626173577677591},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J63,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K63&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.036025948013577},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J63,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K63&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.487068456959754},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J63,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K63&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.814864635325211},null,"NEE12","Block 2",null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($O63=\"No\",0,VLOOKUP($O63,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O63=\"No\",0,VLOOKUP($O63,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O63=\"No\",0,VLOOKUP($O63,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O63=\"No\",0,VLOOKUP($O63,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O63=\"No\",0,VLOOKUP($O63,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($X63=\"No\",0,VLOOKUP($X63,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X63=\"No\",0,VLOOKUP($X63,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X63=\"No\",0,VLOOKUP($X63,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X63=\"No\",0,VLOOKUP($X63,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X63=\"No\",0,VLOOKUP($X63,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)",16.24714546020342,16.626173577677591,17.036025948013577,17.487068456959754,17.814864635325211]
[null,"NEE12S","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J64,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K64&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.48677403125311},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J64,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K64&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":158.30031874274269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J64,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K64&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":166.73611548713549},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J64,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K64&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":175.91214712607857},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J64,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K64&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":184.10017741108496},null,"NEE12S","Standing charge",null,"NEE12S","Standing charge ($/year)","No",{"$f":"IF($O64=\"No\",0,VLOOKUP($O64,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O64=\"No\",0,VLOOKUP($O64,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O64=\"No\",0,VLOOKUP($O64,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O64=\"No\",0,VLOOKUP($O64,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O64=\"No\",0,VLOOKUP($O64,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE12S","Standing charge ($/year)","No",{"$f":"IF($X64=\"No\",0,VLOOKUP($X64,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X64=\"No\",0,VLOOKUP($X64,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X64=\"No\",0,VLOOKUP($X64,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X64=\"No\",0,VLOOKUP($X64,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X64=\"No\",0,VLOOKUP($X64,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE12S","Standing charge ($/year)",{"$f":"D64+P64+Y64","v":150.48677403125311},{"$f":"E64+Q64+Z64","v":158.30031874274269},{"$f":"F64+R64+AA64","v":166.73611548713549},{"$f":"G64+S64+AB64","v":175.91214712607857},{"$f":"H64+T64+AC64","v":184.10017741108496}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J65,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K65&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.24714546020342},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J65,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K65&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.626173577677591},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J65,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K65&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.036025948013577},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J65,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K65&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.487068456959754},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J65,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K65&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.814864635325211},null,"NEE12S","Block 1",null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($O65=\"No\",0,VLOOKUP($O65,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O65=\"No\",0,VLOOKUP($O65,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O65=\"No\",0,VLOOKUP($O65,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O65=\"No\",0,VLOOKUP($O65,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O65=\"No\",0,VLOOKUP($O65,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($X65=\"No\",0,VLOOKUP($X65,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X65=\"No\",0,VLOOKUP($X65,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X65=\"No\",0,VLOOKUP($X65,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X65=\"No\",0,VLOOKUP($X65,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X65=\"No\",0,VLOOKUP($X65,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)",16.24714546020342,16.626173577677591,17.036025948013577,17.487068456959754,17.814864635325211]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J66,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K66&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.24714546020342},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J66,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K66&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.626173577677591},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J66,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K66&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.036025948013577},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J66,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K66&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.487068456959754},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J66,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K66&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.814864635325211},null,"NEE12S","Block 2",null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($O66=\"No\",0,VLOOKUP($O66,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O66=\"No\",0,VLOOKUP($O66,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O66=\"No\",0,VLOOKUP($O66,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O66=\"No\",0,VLOOKUP($O66,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O66=\"No\",0,VLOOKUP($O66,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($X66=\"No\",0,VLOOKUP($X66,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X66=\"No\",0,VLOOKUP($X66,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X66=\"No\",0,VLOOKUP($X66,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X66=\"No\",0,VLOOKUP($X66,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X66=\"No\",0,VLOOKUP($X66,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)",16.24714546020342,16.626173577677591,17.036025948013577,17.487068456959754,17.814864635325211]
[null,"NEE16","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J67,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K67&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.48677403125311},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J67,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K67&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":158.30031874274269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J67,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K67&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":166.73611548713549},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J67,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K67&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":175.91214712607857},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J67,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K67&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":184.10017741108496},null,{"$f":"IF(B67=\"\",J63,B67)","v":"NEE16"},"Standing charge",null,"NEE16","Standing charge ($/year)","No",{"$f":"IF($O67=\"No\",0,VLOOKUP($O67,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O67=\"No\",0,VLOOKUP($O67,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O67=\"No\",0,VLOOKUP($O67,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O67=\"No\",0,VLOOKUP($O67,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O67=\"No\",0,VLOOKUP($O67,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE16","Standing charge ($/year)","No",{"$f":"IF($X67=\"No\",0,VLOOKUP($X67,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X67=\"No\",0,VLOOKUP($X67,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X67=\"No\",0,VLOOKUP($X67,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X67=\"No\",0,VLOOKUP($X67,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X67=\"No\",0,VLOOKUP($X67,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE16","Standing charge ($/year)",150.48677403125311,158.30031874274269,166.73611548713549,175.91214712607857,184.10017741108496]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J68,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K68&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.24714546020342},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J68,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K68&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.626173577677591},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J68,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K68&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.036025948013577},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J68,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K68&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.487068456959754},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J68,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K68&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.814864635325211},null,"NEE16","Block 1",null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($O68=\"No\",0,VLOOKUP($O68,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O68=\"No\",0,VLOOKUP($O68,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O68=\"No\",0,VLOOKUP($O68,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O68=\"No\",0,VLOOKUP($O68,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O68=\"No\",0,VLOOKUP($O68,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($X68=\"No\",0,VLOOKUP($X68,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X68=\"No\",0,VLOOKUP($X68,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X68=\"No\",0,VLOOKUP($X68,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X68=\"No\",0,VLOOKUP($X68,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X68=\"No\",0,VLOOKUP($X68,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)",16.24714546020342,16.626173577677591,17.036025948013577,17.487068456959754,17.814864635325211]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J69,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K69&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.24714546020342},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J69,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K69&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.626173577677591},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J69,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K69&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.036025948013577},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J69,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K69&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.487068456959754},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J69,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K69&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.814864635325211},null,"NEE16","Block 2",null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($O69=\"No\",0,VLOOKUP($O69,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O69=\"No\",0,VLOOKUP($O69,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O69=\"No\",0,VLOOKUP($O69,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O69=\"No\",0,VLOOKUP($O69,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O69=\"No\",0,VLOOKUP($O69,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($X69=\"No\",0,VLOOKUP($X69,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X69=\"No\",0,VLOOKUP($X69,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X69=\"No\",0,VLOOKUP($X69,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X69=\"No\",0,VLOOKUP($X69,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X69=\"No\",0,VLOOKUP($X69,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)",16.24714546020342,16.626173577677591,17.036025948013577,17.487068456959754,17.814864635325211]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J70,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K70&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8742909526869456},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J70,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K70&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9646739193404472},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J70,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K70&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0624072309686019},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J70,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K70&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.1699627345472301},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J70,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K70&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2481289435762193},null,"NEE16","Dedicated circuit",null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($O70=\"No\",0,VLOOKUP($O70,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O70=\"No\",0,VLOOKUP($O70,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O70=\"No\",0,VLOOKUP($O70,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O70=\"No\",0,VLOOKUP($O70,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O70=\"No\",0,VLOOKUP($O70,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($X70=\"No\",0,VLOOKUP($X70,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X70=\"No\",0,VLOOKUP($X70,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X70=\"No\",0,VLOOKUP($X70,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X70=\"No\",0,VLOOKUP($X70,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X70=\"No\",0,VLOOKUP($X70,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)",3.8742909526869456,3.9646739193404472,4.0624072309686019,4.1699627345472301,4.2481289435762193]
[null,"NEE17","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J71,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K71&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.48677403125311},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J71,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K71&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":158.30031874274269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J71,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K71&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":166.73611548713549},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J71,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K71&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":175.91214712607857},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J71,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K71&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":184.10017741108496},null,"NEE17","Standing charge",null,"NEE17","Standing charge ($/year)","No",{"$f":"IF($O71=\"No\",0,VLOOKUP($O71,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O71=\"No\",0,VLOOKUP($O71,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O71=\"No\",0,VLOOKUP($O71,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O71=\"No\",0,VLOOKUP($O71,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O71=\"No\",0,VLOOKUP($O71,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE17","Standing charge ($/year)","No",{"$f":"IF($X71=\"No\",0,VLOOKUP($X71,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X71=\"No\",0,VLOOKUP($X71,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X71=\"No\",0,VLOOKUP($X71,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X71=\"No\",0,VLOOKUP($X71,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X71=\"No\",0,VLOOKUP($X71,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE17","Standing charge ($/year)",150.48677403125311,158.30031874274269,166.73611548713549,175.91214712607857,184.10017741108496]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J72,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K72&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.24714546020342},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J72,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K72&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.626173577677591},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J72,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K72&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.036025948013577},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J72,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K72&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.487068456959754},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J72,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K72&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.814864635325211},null,"NEE17","Block 1",null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($O72=\"No\",0,VLOOKUP($O72,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O72=\"No\",0,VLOOKUP($O72,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O72=\"No\",0,VLOOKUP($O72,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O72=\"No\",0,VLOOKUP($O72,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O72=\"No\",0,VLOOKUP($O72,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($X72=\"No\",0,VLOOKUP($X72,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X72=\"No\",0,VLOOKUP($X72,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X72=\"No\",0,VLOOKUP($X72,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X72=\"No\",0,VLOOKUP($X72,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X72=\"No\",0,VLOOKUP($X72,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)",16.24714546020342,16.626173577677591,17.036025948013577,17.487068456959754,17.814864635325211]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J73,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K73&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.24714546020342},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J73,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K73&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.626173577677591},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J73,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K73&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.036025948013577},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J73,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K73&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.487068456959754},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J73,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K73&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.814864635325211},null,"NEE17","Block 2",null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($O73=\"No\",0,VLOOKUP($O73,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O73=\"No\",0,VLOOKUP($O73,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O73=\"No\",0,VLOOKUP($O73,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O73=\"No\",0,VLOOKUP($O73,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O73=\"No\",0,VLOOKUP($O73,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($X73=\"No\",0,VLOOKUP($X73,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X73=\"No\",0,VLOOKUP($X73,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X73=\"No\",0,VLOOKUP($X73,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X73=\"No\",0,VLOOKUP($X73,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X73=\"No\",0,VLOOKUP($X73,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)",16.24714546020342,16.626173577677591,17.036025948013577,17.487068456959754,17.814864635325211]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J74,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K74&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8742909526869456},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J74,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K74&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9646739193404472},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J74,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K74&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0624072309686019},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J74,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K74&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.1699627345472301},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J74,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K74&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2481289435762193},null,"NEE17","Dedicated circuit",null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($O74=\"No\",0,VLOOKUP($O74,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O74=\"No\",0,VLOOKUP($O74,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O74=\"No\",0,VLOOKUP($O74,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O74=\"No\",0,VLOOKUP($O74,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O74=\"No\",0,VLOOKUP($O74,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($X74=\"No\",0,VLOOKUP($X74,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X74=\"No\",0,VLOOKUP($X74,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X74=\"No\",0,VLOOKUP($X74,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X74=\"No\",0,VLOOKUP($X74,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X74=\"No\",0,VLOOKUP($X74,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)",3.8742909526869456,3.9646739193404472,4.0624072309686019,4.1699627345472301,4.2481289435762193]
[null,"NEE18","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J75,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K75&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.48677403125311},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J75,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K75&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":158.30031874274269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J75,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K75&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":166.73611548713549},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J75,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K75&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":175.91214712607857},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J75,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K75&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":184.10017741108496},null,"NEE18","Standing charge",null,"NEE18","Standing charge ($/year)","No",{"$f":"IF($O75=\"No\",0,VLOOKUP($O75,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O75=\"No\",0,VLOOKUP($O75,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O75=\"No\",0,VLOOKUP($O75,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O75=\"No\",0,VLOOKUP($O75,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O75=\"No\",0,VLOOKUP($O75,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE18","Standing charge ($/year)","No",{"$f":"IF($X75=\"No\",0,VLOOKUP($X75,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X75=\"No\",0,VLOOKUP($X75,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X75=\"No\",0,VLOOKUP($X75,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X75=\"No\",0,VLOOKUP($X75,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X75=\"No\",0,VLOOKUP($X75,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE18","Standing charge ($/year)",150.48677403125311,158.30031874274269,166.73611548713549,175.91214712607857,184.10017741108496]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J76,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K76&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.24714546020342},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J76,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K76&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.626173577677591},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J76,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K76&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.036025948013577},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J76,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K76&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.487068456959754},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J76,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K76&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.814864635325211},null,"NEE18","Block 1",null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($O76=\"No\",0,VLOOKUP($O76,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O76=\"No\",0,VLOOKUP($O76,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O76=\"No\",0,VLOOKUP($O76,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O76=\"No\",0,VLOOKUP($O76,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O76=\"No\",0,VLOOKUP($O76,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)","Peak",{"$f":"IF($X76=\"No\",0,VLOOKUP($X76,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X76=\"No\",0,VLOOKUP($X76,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X76=\"No\",0,VLOOKUP($X76,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X76=\"No\",0,VLOOKUP($X76,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X76=\"No\",0,VLOOKUP($X76,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 1 (c/kWh)",16.24714546020342,16.626173577677591,17.036025948013577,17.487068456959754,17.814864635325211]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J77,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K77&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.24714546020342},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J77,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K77&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.626173577677591},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J77,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K77&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.036025948013577},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J77,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K77&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.487068456959754},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J77,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K77&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.814864635325211},null,"NEE18","Block 2",null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($O77=\"No\",0,VLOOKUP($O77,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O77=\"No\",0,VLOOKUP($O77,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O77=\"No\",0,VLOOKUP($O77,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O77=\"No\",0,VLOOKUP($O77,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O77=\"No\",0,VLOOKUP($O77,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)","Peak",{"$f":"IF($X77=\"No\",0,VLOOKUP($X77,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X77=\"No\",0,VLOOKUP($X77,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X77=\"No\",0,VLOOKUP($X77,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X77=\"No\",0,VLOOKUP($X77,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X77=\"No\",0,VLOOKUP($X77,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Block 2 (c/kWh)",16.24714546020342,16.626173577677591,17.036025948013577,17.487068456959754,17.814864635325211]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J78,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K78&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8742909526869456},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J78,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K78&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9646739193404472},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J78,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K78&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0624072309686019},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J78,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K78&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.1699627345472301},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J78,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K78&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2481289435762193},null,"NEE18","Dedicated circuit",null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($O78=\"No\",0,VLOOKUP($O78,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O78=\"No\",0,VLOOKUP($O78,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O78=\"No\",0,VLOOKUP($O78,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O78=\"No\",0,VLOOKUP($O78,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O78=\"No\",0,VLOOKUP($O78,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)","Off Peak",{"$f":"IF($X78=\"No\",0,VLOOKUP($X78,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X78=\"No\",0,VLOOKUP($X78,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X78=\"No\",0,VLOOKUP($X78,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X78=\"No\",0,VLOOKUP($X78,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X78=\"No\",0,VLOOKUP($X78,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Dedicated circuit (c/kWh)",3.8742909526869456,3.9646739193404472,4.0624072309686019,4.1699627345472301,4.2481289435762193]
[null,"NAST12","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J79,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K79&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.48677403125311},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J79,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K79&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":158.30031874274269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J79,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K79&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":166.73611548713549},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J79,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K79&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":175.91214712607857},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J79,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K79&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":184.10017741108496},null,{"$f":"IF(B79=\"\",#REF!,B79)","v":"NAST12"},"Standing charge",null,"NAST12","Standing charge ($/year)","No",{"$f":"IF($O79=\"No\",0,VLOOKUP($O79,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O79=\"No\",0,VLOOKUP($O79,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O79=\"No\",0,VLOOKUP($O79,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O79=\"No\",0,VLOOKUP($O79,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O79=\"No\",0,VLOOKUP($O79,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NAST12","Standing charge ($/year)","No",{"$f":"IF($X79=\"No\",0,VLOOKUP($X79,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X79=\"No\",0,VLOOKUP($X79,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X79=\"No\",0,VLOOKUP($X79,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X79=\"No\",0,VLOOKUP($X79,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X79=\"No\",0,VLOOKUP($X79,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NAST12","Standing charge ($/year)",150.48677403125311,158.30031874274269,166.73611548713549,175.91214712607857,184.10017741108496]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J80,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K80&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.510986451050421},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J80,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K80&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.919498595286147},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J80,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K80&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":18.361232764618467},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J80,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K80&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":18.847361191445849},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J80,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K80&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":19.200656141141693},null,"NAST12","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O80=\"No\",0,VLOOKUP($O80,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O80=\"No\",0,VLOOKUP($O80,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O80=\"No\",0,VLOOKUP($O80,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O80=\"No\",0,VLOOKUP($O80,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O80=\"No\",0,VLOOKUP($O80,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","Peak",{"$f":"IF($X80=\"No\",0,VLOOKUP($X80,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X80=\"No\",0,VLOOKUP($X80,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X80=\"No\",0,VLOOKUP($X80,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X80=\"No\",0,VLOOKUP($X80,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X80=\"No\",0,VLOOKUP($X80,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",17.510986451050421,17.919498595286147,18.361232764618467,18.847361191445849,19.200656141141693]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J81,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K81&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8640942874423594},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J81,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K81&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9542393770582218},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J81,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K81&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0517154664296884},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J81,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K81&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.1589878969302747},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J81,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K81&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2369483819502411},null,"NAST12","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O81=\"No\",0,VLOOKUP($O81,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O81=\"No\",0,VLOOKUP($O81,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O81=\"No\",0,VLOOKUP($O81,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O81=\"No\",0,VLOOKUP($O81,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O81=\"No\",0,VLOOKUP($O81,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X81=\"No\",0,VLOOKUP($X81,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X81=\"No\",0,VLOOKUP($X81,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X81=\"No\",0,VLOOKUP($X81,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X81=\"No\",0,VLOOKUP($X81,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X81=\"No\",0,VLOOKUP($X81,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",3.8640942874423594,3.9542393770582218,4.0517154664296884,4.1589878969302747,4.2369483819502411]
[null,"NAST12S","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J82,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K82&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.48677403125311},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J82,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K82&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":158.30031874274269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J82,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K82&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":166.73611548713549},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J82,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K82&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":175.91214712607857},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J82,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K82&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":184.10017741108496},null,"NAST12S","Standing charge",null,"NAST12S","Standing charge ($/year)","No",{"$f":"IF($O82=\"No\",0,VLOOKUP($O82,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O82=\"No\",0,VLOOKUP($O82,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O82=\"No\",0,VLOOKUP($O82,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O82=\"No\",0,VLOOKUP($O82,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O82=\"No\",0,VLOOKUP($O82,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NAST12S","Standing charge ($/year)","No",{"$f":"IF($X82=\"No\",0,VLOOKUP($X82,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X82=\"No\",0,VLOOKUP($X82,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X82=\"No\",0,VLOOKUP($X82,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X82=\"No\",0,VLOOKUP($X82,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X82=\"No\",0,VLOOKUP($X82,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NAST12S","Standing charge ($/year)",150.48677403125311,158.30031874274269,166.73611548713549,175.91214712607857,184.10017741108496]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J83,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K83&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.510986451050421},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J83,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K83&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.919498595286147},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J83,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K83&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":18.361232764618467},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J83,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K83&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":18.847361191445849},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J83,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K83&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":19.200656141141693},null,"NAST12S","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O83=\"No\",0,VLOOKUP($O83,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O83=\"No\",0,VLOOKUP($O83,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O83=\"No\",0,VLOOKUP($O83,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O83=\"No\",0,VLOOKUP($O83,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O83=\"No\",0,VLOOKUP($O83,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","Peak",{"$f":"IF($X83=\"No\",0,VLOOKUP($X83,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X83=\"No\",0,VLOOKUP($X83,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X83=\"No\",0,VLOOKUP($X83,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X83=\"No\",0,VLOOKUP($X83,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X83=\"No\",0,VLOOKUP($X83,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",17.510986451050421,17.919498595286147,18.361232764618467,18.847361191445849,19.200656141141693]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J84,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K84&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8640942874423594},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J84,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K84&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9542393770582218},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J84,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K84&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0517154664296884},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J84,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K84&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.1589878969302747},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J84,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K84&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2369483819502411},null,"NAST12S","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O84=\"No\",0,VLOOKUP($O84,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O84=\"No\",0,VLOOKUP($O84,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O84=\"No\",0,VLOOKUP($O84,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O84=\"No\",0,VLOOKUP($O84,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O84=\"No\",0,VLOOKUP($O84,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X84=\"No\",0,VLOOKUP($X84,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X84=\"No\",0,VLOOKUP($X84,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X84=\"No\",0,VLOOKUP($X84,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X84=\"No\",0,VLOOKUP($X84,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X84=\"No\",0,VLOOKUP($X84,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",3.8640942874423594,3.9542393770582218,4.0517154664296884,4.1589878969302747,4.2369483819502411]
[null,"NASN12","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J85,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K85&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.48677403125311},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J85,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K85&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":158.30031874274269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J85,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K85&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":166.73611548713549},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J85,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K85&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":175.91214712607857},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J85,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K85&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":184.10017741108496},null,{"$f":"IF(B85=\"\",#REF!,B85)","v":"NASN12"},"Standing charge",null,"NASN12","Standing charge ($/year)","No",{"$f":"IF($O85=\"No\",0,VLOOKUP($O85,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O85=\"No\",0,VLOOKUP($O85,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O85=\"No\",0,VLOOKUP($O85,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O85=\"No\",0,VLOOKUP($O85,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O85=\"No\",0,VLOOKUP($O85,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NASN12","Standing charge ($/year)","No",{"$f":"IF($X85=\"No\",0,VLOOKUP($X85,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X85=\"No\",0,VLOOKUP($X85,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X85=\"No\",0,VLOOKUP($X85,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X85=\"No\",0,VLOOKUP($X85,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X85=\"No\",0,VLOOKUP($X85,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NASN12","Standing charge ($/year)",150.48677403125311,158.30031874274269,166.73611548713549,175.91214712607857,184.10017741108496]
[null,null,"Anytime (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J86,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K86&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":13.492389029476781},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J86,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K86&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":13.807151695115387},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J86,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K86&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":14.147512261146602},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J86,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K86&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":14.522079043627841},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J86,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K86&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":14.79429631229918},null,"NASN12","Anytime",null,null,"Anytime (c/kWh)","Peak",{"$f":"IF($O86=\"No\",0,VLOOKUP($O86,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O86=\"No\",0,VLOOKUP($O86,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O86=\"No\",0,VLOOKUP($O86,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O86=\"No\",0,VLOOKUP($O86,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O86=\"No\",0,VLOOKUP($O86,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Anytime (c/kWh)","Peak",{"$f":"IF($X86=\"No\",0,VLOOKUP($X86,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X86=\"No\",0,VLOOKUP($X86,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X86=\"No\",0,VLOOKUP($X86,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X86=\"No\",0,VLOOKUP($X86,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X86=\"No\",0,VLOOKUP($X86,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Anytime (c/kWh)",13.492389029476781,13.807151695115387,14.147512261146602,14.522079043627841,14.79429631229918]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J87,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K87&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.591843425955194},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J87,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K87&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.862268443233285},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J87,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K87&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.154685626074945},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J87,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K87&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.476490718234723},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J87,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K87&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.710363307394843},null,"NASN12","Demand peak season",null,null,"Demand peak season ($/kW/mth)","No",{"$f":"IF($O87=\"No\",0,VLOOKUP($O87,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O87=\"No\",0,VLOOKUP($O87,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O87=\"No\",0,VLOOKUP($O87,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O87=\"No\",0,VLOOKUP($O87,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O87=\"No\",0,VLOOKUP($O87,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand peak season ($/kW/mth)","No",{"$f":"IF($X87=\"No\",0,VLOOKUP($X87,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X87=\"No\",0,VLOOKUP($X87,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X87=\"No\",0,VLOOKUP($X87,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X87=\"No\",0,VLOOKUP($X87,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X87=\"No\",0,VLOOKUP($X87,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand peak season ($/kW/mth)",11.591843425955194,11.862268443233285,12.154685626074945,12.476490718234723,12.710363307394843]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J88,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K88&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.8919609375312643},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J88,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K88&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.9594272203097529},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J88,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K88&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.0323801613706642},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J88,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K88&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.1126648686279172},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J88,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K88&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.1710119638531644},null,"NASN12","Demand off peak season",null,null,"Demand off peak season ($/kW/mth)","No",{"$f":"IF($O88=\"No\",0,VLOOKUP($O88,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O88=\"No\",0,VLOOKUP($O88,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O88=\"No\",0,VLOOKUP($O88,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O88=\"No\",0,VLOOKUP($O88,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O88=\"No\",0,VLOOKUP($O88,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand off peak season ($/kW/mth)","No",{"$f":"IF($X88=\"No\",0,VLOOKUP($X88,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X88=\"No\",0,VLOOKUP($X88,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X88=\"No\",0,VLOOKUP($X88,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X88=\"No\",0,VLOOKUP($X88,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X88=\"No\",0,VLOOKUP($X88,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand off peak season ($/kW/mth)",2.8919609375312643,2.9594272203097529,3.0323801613706642,3.1126648686279172,3.1710119638531644]
[null,"NASN12S","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J89,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K89&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.48677403125311},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J89,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K89&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":158.30031874274269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J89,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K89&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":166.73611548713549},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J89,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K89&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":175.91214712607857},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J89,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K89&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":184.10017741108496},null,"NASN12S","Standing charge",null,"NASN12S","Standing charge ($/year)","No",{"$f":"IF($O89=\"No\",0,VLOOKUP($O89,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O89=\"No\",0,VLOOKUP($O89,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O89=\"No\",0,VLOOKUP($O89,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O89=\"No\",0,VLOOKUP($O89,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O89=\"No\",0,VLOOKUP($O89,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NASN12S","Standing charge ($/year)","No",{"$f":"IF($X89=\"No\",0,VLOOKUP($X89,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X89=\"No\",0,VLOOKUP($X89,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X89=\"No\",0,VLOOKUP($X89,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X89=\"No\",0,VLOOKUP($X89,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X89=\"No\",0,VLOOKUP($X89,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NASN12S","Standing charge ($/year)",150.48677403125311,158.30031874274269,166.73611548713549,175.91214712607857,184.10017741108496]
[null,null,"Anytime (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J90,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K90&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":13.492389029476781},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J90,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K90&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":13.807151695115387},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J90,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K90&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":14.147512261146602},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J90,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K90&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":14.522079043627841},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J90,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K90&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":14.79429631229918},null,"NASN12S","Anytime",null,null,"Anytime (c/kWh)","Peak",{"$f":"IF($O90=\"No\",0,VLOOKUP($O90,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O90=\"No\",0,VLOOKUP($O90,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O90=\"No\",0,VLOOKUP($O90,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O90=\"No\",0,VLOOKUP($O90,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O90=\"No\",0,VLOOKUP($O90,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Anytime (c/kWh)","Peak",{"$f":"IF($X90=\"No\",0,VLOOKUP($X90,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X90=\"No\",0,VLOOKUP($X90,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X90=\"No\",0,VLOOKUP($X90,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X90=\"No\",0,VLOOKUP($X90,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X90=\"No\",0,VLOOKUP($X90,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Anytime (c/kWh)",13.492389029476781,13.807151695115387,14.147512261146602,14.522079043627841,14.79429631229918]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J91,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K91&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.591843425955194},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J91,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K91&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.862268443233285},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J91,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K91&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.154685626074945},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J91,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K91&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.476490718234723},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J91,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K91&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.710363307394843},null,"NASN12S","Demand peak season",null,null,"Demand peak season ($/kW/mth)","No",{"$f":"IF($O91=\"No\",0,VLOOKUP($O91,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O91=\"No\",0,VLOOKUP($O91,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O91=\"No\",0,VLOOKUP($O91,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O91=\"No\",0,VLOOKUP($O91,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O91=\"No\",0,VLOOKUP($O91,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand peak season ($/kW/mth)","No",{"$f":"IF($X91=\"No\",0,VLOOKUP($X91,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X91=\"No\",0,VLOOKUP($X91,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X91=\"No\",0,VLOOKUP($X91,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X91=\"No\",0,VLOOKUP($X91,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X91=\"No\",0,VLOOKUP($X91,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand peak season ($/kW/mth)",11.591843425955194,11.862268443233285,12.154685626074945,12.476490718234723,12.710363307394843]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J92,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K92&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.8919609375312643},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J92,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K92&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.9594272203097529},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J92,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K92&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.0323801613706642},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J92,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K92&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.1126648686279172},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J92,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K92&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.1710119638531644},null,"NASN12S","Demand off peak season",null,null,"Demand off peak season ($/kW/mth)","No",{"$f":"IF($O92=\"No\",0,VLOOKUP($O92,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O92=\"No\",0,VLOOKUP($O92,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O92=\"No\",0,VLOOKUP($O92,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O92=\"No\",0,VLOOKUP($O92,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O92=\"No\",0,VLOOKUP($O92,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand off peak season ($/kW/mth)","No",{"$f":"IF($X92=\"No\",0,VLOOKUP($X92,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X92=\"No\",0,VLOOKUP($X92,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X92=\"No\",0,VLOOKUP($X92,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X92=\"No\",0,VLOOKUP($X92,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X92=\"No\",0,VLOOKUP($X92,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand off peak season ($/kW/mth)",2.8919609375312643,2.9594272203097529,3.0323801613706642,3.1126648686279172,3.1710119638531644]
[null,"NASN19","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J93,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K93&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":157.82759227668009},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J93,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K93&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":174.12093358437315},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J93,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K93&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":192.3461402770663},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J93,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K93&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":212.83067623439658},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J93,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K93&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":233.60234673349402},null,{"$f":"IF(B93=\"\",#REF!,B93)","v":"NASN19"},"Standing charge",null,"NASN19","Standing charge ($/year)","No",{"$f":"IF($O93=\"No\",0,VLOOKUP($O93,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O93=\"No\",0,VLOOKUP($O93,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O93=\"No\",0,VLOOKUP($O93,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O93=\"No\",0,VLOOKUP($O93,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O93=\"No\",0,VLOOKUP($O93,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NASN19","Standing charge ($/year)","No",{"$f":"IF($X93=\"No\",0,VLOOKUP($X93,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X93=\"No\",0,VLOOKUP($X93,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X93=\"No\",0,VLOOKUP($X93,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X93=\"No\",0,VLOOKUP($X93,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X93=\"No\",0,VLOOKUP($X93,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NASN19","Standing charge ($/year)",{"$f":"D93+P93+Y93","v":157.82759227668009},{"$f":"E93+Q93+Z93","v":174.12093358437315},{"$f":"F93+R93+AA93","v":192.3461402770663},{"$f":"G93+S93+AB93","v":212.83067623439658},{"$f":"H93+T93+AC93","v":233.60234673349402}]
[null,null,"Anytime (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J94,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K94&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.129713342952144},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J94,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K94&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.531351268730567},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J94,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K94&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.963631152264252},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J94,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K94&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.435354884315462},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J94,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K94&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.778101770279726},null,{"$f":"IF(B94=\"\",J93,B94)","v":"NASN19"},"Anytime",null,null,"Anytime (c/kWh)","Peak",{"$f":"IF($O94=\"No\",0,VLOOKUP($O94,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O94=\"No\",0,VLOOKUP($O94,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O94=\"No\",0,VLOOKUP($O94,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O94=\"No\",0,VLOOKUP($O94,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O94=\"No\",0,VLOOKUP($O94,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Anytime (c/kWh)","Peak",{"$f":"IF($X94=\"No\",0,VLOOKUP($X94,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X94=\"No\",0,VLOOKUP($X94,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X94=\"No\",0,VLOOKUP($X94,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X94=\"No\",0,VLOOKUP($X94,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X94=\"No\",0,VLOOKUP($X94,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Anytime (c/kWh)",16.129713342952144,16.531351268730567,16.963631152264252,17.435354884315462,17.778101770279726]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J95,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K95&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.2889023159170296},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J95,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K95&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.5202006272756439},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J95,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K95&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.7691452629244182},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J95,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K95&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.040805122833717},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J95,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K95&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.23818881311473},null,"NASN19","Demand peak season",null,null,"Demand peak season ($/kW/mth)","No",{"$f":"IF($O95=\"No\",0,VLOOKUP($O95,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O95=\"No\",0,VLOOKUP($O95,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O95=\"No\",0,VLOOKUP($O95,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O95=\"No\",0,VLOOKUP($O95,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O95=\"No\",0,VLOOKUP($O95,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand peak season ($/kW/mth)","No",{"$f":"IF($X95=\"No\",0,VLOOKUP($X95,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X95=\"No\",0,VLOOKUP($X95,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X95=\"No\",0,VLOOKUP($X95,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X95=\"No\",0,VLOOKUP($X95,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X95=\"No\",0,VLOOKUP($X95,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand peak season ($/kW/mth)",9.2889023159170296,9.5202006272756439,9.7691452629244182,10.040805122833717,10.23818881311473]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J96,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K96&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.3174176585258843},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J96,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K96&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.3751225167426808},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J96,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K96&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.4372298223237934},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J96,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K96&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.5050041766075828},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J96,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K96&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.5542479337066766},null,"NASN19","Demand off peak season",null,null,"Demand off peak season ($/kW/mth)","No",{"$f":"IF($O96=\"No\",0,VLOOKUP($O96,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O96=\"No\",0,VLOOKUP($O96,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O96=\"No\",0,VLOOKUP($O96,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O96=\"No\",0,VLOOKUP($O96,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O96=\"No\",0,VLOOKUP($O96,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand off peak season ($/kW/mth)","No",{"$f":"IF($X96=\"No\",0,VLOOKUP($X96,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X96=\"No\",0,VLOOKUP($X96,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X96=\"No\",0,VLOOKUP($X96,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X96=\"No\",0,VLOOKUP($X96,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X96=\"No\",0,VLOOKUP($X96,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand off peak season ($/kW/mth)",2.3174176585258843,2.3751225167426808,2.4372298223237934,2.5050041766075828,2.5542479337066766]
[null,"NASN21","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J97,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K97&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":157.82759227668009},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J97,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K97&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":174.12093358437315},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J97,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K97&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":192.3461402770663},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J97,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K97&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":212.83067623439658},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J97,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K97&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":233.60234673349402},null,"NASN21","Standing charge",null,"NASN21","Standing charge ($/year)","No",{"$f":"IF($O97=\"No\",0,VLOOKUP($O97,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O97=\"No\",0,VLOOKUP($O97,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O97=\"No\",0,VLOOKUP($O97,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O97=\"No\",0,VLOOKUP($O97,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O97=\"No\",0,VLOOKUP($O97,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NASN21","Standing charge ($/year)","No",{"$f":"IF($X97=\"No\",0,VLOOKUP($X97,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X97=\"No\",0,VLOOKUP($X97,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X97=\"No\",0,VLOOKUP($X97,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X97=\"No\",0,VLOOKUP($X97,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X97=\"No\",0,VLOOKUP($X97,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NASN21","Standing charge ($/year)",157.82759227668009,174.12093358437315,192.3461402770663,212.83067623439658,233.60234673349402]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J98,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K98&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.103782299079334},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J98,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K98&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.504774528901923},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J98,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K98&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.936359454727008},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J98,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K98&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.407324816897017},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J98,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K98&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.749520683488015},null,"NASN21","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O98=\"No\",0,VLOOKUP($O98,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O98=\"No\",0,VLOOKUP($O98,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O98=\"No\",0,VLOOKUP($O98,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O98=\"No\",0,VLOOKUP($O98,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O98=\"No\",0,VLOOKUP($O98,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","Peak",{"$f":"IF($X98=\"No\",0,VLOOKUP($X98,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X98=\"No\",0,VLOOKUP($X98,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X98=\"No\",0,VLOOKUP($X98,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X98=\"No\",0,VLOOKUP($X98,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X98=\"No\",0,VLOOKUP($X98,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",16.103782299079334,16.504774528901923,16.936359454727008,17.407324816897017,17.749520683488015]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J99,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K99&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.7074564226557345},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J99,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K99&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.7997739410051845},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J99,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K99&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8991345927735015},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J99,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K99&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0075615153682902},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J99,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K99&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.086342775561528},null,"NASN21","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O99=\"No\",0,VLOOKUP($O99,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O99=\"No\",0,VLOOKUP($O99,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O99=\"No\",0,VLOOKUP($O99,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O99=\"No\",0,VLOOKUP($O99,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O99=\"No\",0,VLOOKUP($O99,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X99=\"No\",0,VLOOKUP($X99,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X99=\"No\",0,VLOOKUP($X99,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X99=\"No\",0,VLOOKUP($X99,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X99=\"No\",0,VLOOKUP($X99,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X99=\"No\",0,VLOOKUP($X99,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",3.7074564226557345,3.7997739410051845,3.8991345927735015,4.0075615153682902,4.086342775561528]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J100,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K100&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.2889023159170296},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J100,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K100&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.5202006272756439},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J100,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K100&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.7691452629244182},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J100,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K100&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.040805122833717},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J100,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K100&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.23818881311473},null,"NASN21","Demand peak season",null,null,"Demand peak season ($/kW/mth)","No",{"$f":"IF($O100=\"No\",0,VLOOKUP($O100,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O100=\"No\",0,VLOOKUP($O100,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O100=\"No\",0,VLOOKUP($O100,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O100=\"No\",0,VLOOKUP($O100,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O100=\"No\",0,VLOOKUP($O100,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand peak season ($/kW/mth)","No",{"$f":"IF($X100=\"No\",0,VLOOKUP($X100,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X100=\"No\",0,VLOOKUP($X100,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X100=\"No\",0,VLOOKUP($X100,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X100=\"No\",0,VLOOKUP($X100,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X100=\"No\",0,VLOOKUP($X100,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand peak season ($/kW/mth)",9.2889023159170296,9.5202006272756439,9.7691452629244182,10.040805122833717,10.23818881311473]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J101,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K101&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.3174176585258843},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J101,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K101&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.3751225167426808},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J101,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K101&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.4372298223237934},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J101,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K101&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.5050041766075828},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J101,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K101&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.5542479337066766},null,"NASN21","Demand off peak season",null,null,"Demand off peak season ($/kW/mth)","No",{"$f":"IF($O101=\"No\",0,VLOOKUP($O101,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O101=\"No\",0,VLOOKUP($O101,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O101=\"No\",0,VLOOKUP($O101,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O101=\"No\",0,VLOOKUP($O101,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O101=\"No\",0,VLOOKUP($O101,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand off peak season ($/kW/mth)","No",{"$f":"IF($X101=\"No\",0,VLOOKUP($X101,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X101=\"No\",0,VLOOKUP($X101,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X101=\"No\",0,VLOOKUP($X101,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X101=\"No\",0,VLOOKUP($X101,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X101=\"No\",0,VLOOKUP($X101,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand off peak season ($/kW/mth)",2.3174176585258843,2.3751225167426808,2.4372298223237934,2.5050041766075828,2.5542479337066766]
[null,"NASN2S","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J102,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K102&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":157.82759227668009},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J102,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K102&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":174.12093358437315},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J102,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K102&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":192.3461402770663},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J102,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K102&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":212.83067623439658},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J102,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K102&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":233.60234673349402},null,"NASN2S","Standing charge",null,"NASN2S","Standing charge ($/year)","No",{"$f":"IF($O102=\"No\",0,VLOOKUP($O102,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O102=\"No\",0,VLOOKUP($O102,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O102=\"No\",0,VLOOKUP($O102,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O102=\"No\",0,VLOOKUP($O102,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O102=\"No\",0,VLOOKUP($O102,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NASN2S","Standing charge ($/year)","No",{"$f":"IF($X102=\"No\",0,VLOOKUP($X102,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X102=\"No\",0,VLOOKUP($X102,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X102=\"No\",0,VLOOKUP($X102,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X102=\"No\",0,VLOOKUP($X102,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X102=\"No\",0,VLOOKUP($X102,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NASN2S","Standing charge ($/year)",157.82759227668009,174.12093358437315,192.3461402770663,212.83067623439658,233.60234673349402]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J103,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K103&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.103782299079334},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J103,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K103&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.504774528901923},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J103,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K103&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.936359454727008},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J103,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K103&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.407324816897017},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J103,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K103&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.749520683488015},null,"NASN2S","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O103=\"No\",0,VLOOKUP($O103,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O103=\"No\",0,VLOOKUP($O103,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O103=\"No\",0,VLOOKUP($O103,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O103=\"No\",0,VLOOKUP($O103,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O103=\"No\",0,VLOOKUP($O103,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","Peak",{"$f":"IF($X103=\"No\",0,VLOOKUP($X103,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X103=\"No\",0,VLOOKUP($X103,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X103=\"No\",0,VLOOKUP($X103,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X103=\"No\",0,VLOOKUP($X103,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X103=\"No\",0,VLOOKUP($X103,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",16.103782299079334,16.504774528901923,16.936359454727008,17.407324816897017,17.749520683488015]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J104,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K104&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.7074564226557345},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J104,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K104&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.7997739410051845},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J104,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K104&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8991345927735015},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J104,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K104&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0075615153682902},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J104,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K104&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.086342775561528},null,"NASN2S","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O104=\"No\",0,VLOOKUP($O104,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O104=\"No\",0,VLOOKUP($O104,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O104=\"No\",0,VLOOKUP($O104,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O104=\"No\",0,VLOOKUP($O104,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O104=\"No\",0,VLOOKUP($O104,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X104=\"No\",0,VLOOKUP($X104,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X104=\"No\",0,VLOOKUP($X104,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X104=\"No\",0,VLOOKUP($X104,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X104=\"No\",0,VLOOKUP($X104,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X104=\"No\",0,VLOOKUP($X104,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",3.7074564226557345,3.7997739410051845,3.8991345927735015,4.0075615153682902,4.086342775561528]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J105,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K105&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.2889023159170296},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J105,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K105&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.5202006272756439},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J105,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K105&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.7691452629244182},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J105,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K105&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.040805122833717},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J105,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K105&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.23818881311473},null,"NASN2S","Demand peak season",null,null,"Demand peak season ($/kW/mth)","No",{"$f":"IF($O105=\"No\",0,VLOOKUP($O105,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O105=\"No\",0,VLOOKUP($O105,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O105=\"No\",0,VLOOKUP($O105,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O105=\"No\",0,VLOOKUP($O105,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O105=\"No\",0,VLOOKUP($O105,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand peak season ($/kW/mth)","No",{"$f":"IF($X105=\"No\",0,VLOOKUP($X105,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X105=\"No\",0,VLOOKUP($X105,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X105=\"No\",0,VLOOKUP($X105,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X105=\"No\",0,VLOOKUP($X105,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X105=\"No\",0,VLOOKUP($X105,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand peak season ($/kW/mth)",9.2889023159170296,9.5202006272756439,9.7691452629244182,10.040805122833717,10.23818881311473]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J106,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K106&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.3174176585258843},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J106,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K106&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.3751225167426808},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J106,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K106&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.4372298223237934},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J106,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K106&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.5050041766075828},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J106,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K106&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.5542479337066766},null,"NASN2S","Demand off peak season",null,null,"Demand off peak season ($/kW/mth)","No",{"$f":"IF($O106=\"No\",0,VLOOKUP($O106,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O106=\"No\",0,VLOOKUP($O106,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O106=\"No\",0,VLOOKUP($O106,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O106=\"No\",0,VLOOKUP($O106,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O106=\"No\",0,VLOOKUP($O106,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand off peak season ($/kW/mth)","No",{"$f":"IF($X106=\"No\",0,VLOOKUP($X106,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X106=\"No\",0,VLOOKUP($X106,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X106=\"No\",0,VLOOKUP($X106,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X106=\"No\",0,VLOOKUP($X106,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X106=\"No\",0,VLOOKUP($X106,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand off peak season ($/kW/mth)",2.3174176585258843,2.3751225167426808,2.4372298223237934,2.5050041766075828,2.5542479337066766]
[null,"NSP21","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J107,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K107&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.48677403125311},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J107,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K107&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":158.30031874274269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J107,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K107&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":166.73611548713549},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J107,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K107&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":175.91214712607857},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J107,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K107&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":184.10017741108496},null,{"$f":"IF(B107=\"\",#REF!,B107)","v":"NSP21"},"Standing charge",null,"NSP21","Standing charge ($/year)","No",{"$f":"IF($O107=\"No\",0,VLOOKUP($O107,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O107=\"No\",0,VLOOKUP($O107,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O107=\"No\",0,VLOOKUP($O107,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O107=\"No\",0,VLOOKUP($O107,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O107=\"No\",0,VLOOKUP($O107,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP21","Standing charge ($/year)","No",{"$f":"IF($X107=\"No\",0,VLOOKUP($X107,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X107=\"No\",0,VLOOKUP($X107,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X107=\"No\",0,VLOOKUP($X107,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X107=\"No\",0,VLOOKUP($X107,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X107=\"No\",0,VLOOKUP($X107,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP21","Standing charge ($/year)",150.48677403125311,158.30031874274269,166.73611548713549,175.91214712607857,184.10017741108496]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J108,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K108&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":47.413582004002649},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J108,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K108&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":48.519688967450705},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J108,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K108&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":49.715749470390087},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J108,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K108&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":51.032013982060363},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J108,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K108&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":51.988612236295154},null,"NSP21","Summer peak",null,null,"Summer peak (c/kWh)","Peak",{"$f":"IF($O108=\"No\",0,VLOOKUP($O108,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O108=\"No\",0,VLOOKUP($O108,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O108=\"No\",0,VLOOKUP($O108,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O108=\"No\",0,VLOOKUP($O108,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O108=\"No\",0,VLOOKUP($O108,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Summer peak (c/kWh)","Peak",{"$f":"IF($X108=\"No\",0,VLOOKUP($X108,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X108=\"No\",0,VLOOKUP($X108,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X108=\"No\",0,VLOOKUP($X108,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X108=\"No\",0,VLOOKUP($X108,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X108=\"No\",0,VLOOKUP($X108,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Summer peak (c/kWh)",47.413582004002649,48.519688967450705,49.715749470390087,51.032013982060363,51.988612236295154]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J109,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K109&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":41.488681967602183},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J109,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K109&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":42.456567499321189},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J109,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K109&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":43.503165788736929},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J109,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K109&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":44.654947143398537},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J109,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K109&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":45.492006885844489},null,"NSP21","Summer shoulder",null,null,"Summer shoulder (c/kWh)","Peak",{"$f":"IF($O109=\"No\",0,VLOOKUP($O109,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O109=\"No\",0,VLOOKUP($O109,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O109=\"No\",0,VLOOKUP($O109,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O109=\"No\",0,VLOOKUP($O109,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O109=\"No\",0,VLOOKUP($O109,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Summer shoulder (c/kWh)","Peak",{"$f":"IF($X109=\"No\",0,VLOOKUP($X109,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X109=\"No\",0,VLOOKUP($X109,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X109=\"No\",0,VLOOKUP($X109,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X109=\"No\",0,VLOOKUP($X109,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X109=\"No\",0,VLOOKUP($X109,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Summer shoulder (c/kWh)",41.488681967602183,42.456567499321189,43.503165788736929,44.654947143398537,45.492006885844489]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J110,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K110&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":36.31053408644879},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J110,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K110&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":37.157619096734415},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J110,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K110&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":38.073592828855496},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J110,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K110&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":39.081621866057361},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J110,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K110&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":39.814209281926871},null,"NSP21","Winter peak",null,null,"Winter peak (c/kWh)","Peak",{"$f":"IF($O110=\"No\",0,VLOOKUP($O110,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O110=\"No\",0,VLOOKUP($O110,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O110=\"No\",0,VLOOKUP($O110,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O110=\"No\",0,VLOOKUP($O110,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O110=\"No\",0,VLOOKUP($O110,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Winter peak (c/kWh)","Peak",{"$f":"IF($X110=\"No\",0,VLOOKUP($X110,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X110=\"No\",0,VLOOKUP($X110,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X110=\"No\",0,VLOOKUP($X110,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X110=\"No\",0,VLOOKUP($X110,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X110=\"No\",0,VLOOKUP($X110,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Winter peak (c/kWh)",36.31053408644879,37.157619096734415,38.073592828855496,39.081621866057361,39.814209281926871]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J111,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K111&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0439426327889132},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J111,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K111&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.138283387417717},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J111,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K111&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2402963519480741},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J111,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K111&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3525616132886151},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J111,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K111&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.4341506495783634},null,"NSP21","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O111=\"No\",0,VLOOKUP($O111,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O111=\"No\",0,VLOOKUP($O111,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O111=\"No\",0,VLOOKUP($O111,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O111=\"No\",0,VLOOKUP($O111,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O111=\"No\",0,VLOOKUP($O111,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X111=\"No\",0,VLOOKUP($X111,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X111=\"No\",0,VLOOKUP($X111,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X111=\"No\",0,VLOOKUP($X111,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X111=\"No\",0,VLOOKUP($X111,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X111=\"No\",0,VLOOKUP($X111,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",4.0439426327889132,4.138283387417717,4.2402963519480741,4.3525616132886151,4.4341506495783634]
[null,"NSP27","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J112,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K112&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.48677403125311},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J112,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K112&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":158.30031874274269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J112,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K112&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":166.73611548713549},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J112,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K112&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":175.91214712607857},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J112,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K112&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":184.10017741108496},null,"NSP27","Standing charge",null,"NSP27","Standing charge ($/year)","No",{"$f":"IF($O112=\"No\",0,VLOOKUP($O112,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O112=\"No\",0,VLOOKUP($O112,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O112=\"No\",0,VLOOKUP($O112,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O112=\"No\",0,VLOOKUP($O112,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O112=\"No\",0,VLOOKUP($O112,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP27","Standing charge ($/year)","No",{"$f":"IF($X112=\"No\",0,VLOOKUP($X112,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X112=\"No\",0,VLOOKUP($X112,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X112=\"No\",0,VLOOKUP($X112,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X112=\"No\",0,VLOOKUP($X112,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X112=\"No\",0,VLOOKUP($X112,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP27","Standing charge ($/year)",150.48677403125311,158.30031874274269,166.73611548713549,175.91214712607857,184.10017741108496]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J113,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K113&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":26.640728348663298},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J113,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K113&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":27.262227376838325},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J113,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K113&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":27.934269471120164},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J113,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K113&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":28.673851755526215},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J113,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K113&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":29.211344877807569},null,"NSP27","Summer peak",null,null,"Summer peak (c/kWh)","Peak",{"$f":"IF($O113=\"No\",0,VLOOKUP($O113,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O113=\"No\",0,VLOOKUP($O113,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O113=\"No\",0,VLOOKUP($O113,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O113=\"No\",0,VLOOKUP($O113,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O113=\"No\",0,VLOOKUP($O113,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Summer peak (c/kWh)","Peak",{"$f":"IF($X113=\"No\",0,VLOOKUP($X113,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X113=\"No\",0,VLOOKUP($X113,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X113=\"No\",0,VLOOKUP($X113,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X113=\"No\",0,VLOOKUP($X113,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X113=\"No\",0,VLOOKUP($X113,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Summer peak (c/kWh)",26.640728348663298,27.262227376838325,27.934269471120164,28.673851755526215,29.211344877807569]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J114,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K114&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":23.353356416125855},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J114,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K114&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":23.89816465587413},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J114,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K114&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":24.487279125606367},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J114,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K114&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":25.135599564174768},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J114,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K114&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":25.606767930578783},null,"NSP27","Summer shoulder",null,null,"Summer shoulder (c/kWh)","Peak",{"$f":"IF($O114=\"No\",0,VLOOKUP($O114,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O114=\"No\",0,VLOOKUP($O114,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O114=\"No\",0,VLOOKUP($O114,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O114=\"No\",0,VLOOKUP($O114,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O114=\"No\",0,VLOOKUP($O114,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Summer shoulder (c/kWh)","Peak",{"$f":"IF($X114=\"No\",0,VLOOKUP($X114,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X114=\"No\",0,VLOOKUP($X114,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X114=\"No\",0,VLOOKUP($X114,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X114=\"No\",0,VLOOKUP($X114,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X114=\"No\",0,VLOOKUP($X114,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Summer shoulder (c/kWh)",23.353356416125855,23.89816465587413,24.487279125606367,25.135599564174768,25.606767930578783]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J115,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K115&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":20.482026209032671},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J115,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K115&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":20.959849458358658},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J115,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K115&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":21.476531420221928},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J115,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K115&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":22.04513988822956},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J115,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K115&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":22.458377397116735},null,"NSP27","Winter peak",null,null,"Winter peak (c/kWh)","Peak",{"$f":"IF($O115=\"No\",0,VLOOKUP($O115,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O115=\"No\",0,VLOOKUP($O115,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O115=\"No\",0,VLOOKUP($O115,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O115=\"No\",0,VLOOKUP($O115,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O115=\"No\",0,VLOOKUP($O115,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Winter peak (c/kWh)","Peak",{"$f":"IF($X115=\"No\",0,VLOOKUP($X115,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X115=\"No\",0,VLOOKUP($X115,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X115=\"No\",0,VLOOKUP($X115,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X115=\"No\",0,VLOOKUP($X115,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X115=\"No\",0,VLOOKUP($X115,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Winter peak (c/kWh)",20.482026209032671,20.959849458358658,21.476531420221928,22.04513988822956,22.458377397116735]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J116,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K116&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7.3136329999521497},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J116,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K116&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7.4842520514439279},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J116,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K116&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7.6687466033109093},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J116,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K116&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7.8717828465630006},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J116,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K116&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.0193399022454326},null,"NSP27","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O116=\"No\",0,VLOOKUP($O116,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O116=\"No\",0,VLOOKUP($O116,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O116=\"No\",0,VLOOKUP($O116,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O116=\"No\",0,VLOOKUP($O116,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O116=\"No\",0,VLOOKUP($O116,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X116=\"No\",0,VLOOKUP($X116,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X116=\"No\",0,VLOOKUP($X116,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X116=\"No\",0,VLOOKUP($X116,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X116=\"No\",0,VLOOKUP($X116,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X116=\"No\",0,VLOOKUP($X116,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",7.3136329999521497,7.4842520514439279,7.6687466033109093,7.8717828465630006,8.0193399022454326]
[null,"SSP27","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J117,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K117&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":150.48677403125311},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J117,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K117&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":158.30031874274269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J117,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K117&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":166.73611548713549},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J117,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K117&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":175.91214712607857},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J117,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K117&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":184.10017741108496},null,"SSP27","Standing charge",null,"SSP27","Standing charge ($/year)","No",{"$f":"IF($O117=\"No\",0,VLOOKUP($O117,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O117=\"No\",0,VLOOKUP($O117,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O117=\"No\",0,VLOOKUP($O117,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O117=\"No\",0,VLOOKUP($O117,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O117=\"No\",0,VLOOKUP($O117,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"SSP27","Standing charge ($/year)","No",{"$f":"IF($X117=\"No\",0,VLOOKUP($X117,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X117=\"No\",0,VLOOKUP($X117,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X117=\"No\",0,VLOOKUP($X117,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X117=\"No\",0,VLOOKUP($X117,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X117=\"No\",0,VLOOKUP($X117,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"SSP27","Standing charge ($/year)",150.48677403125311,158.30031874274269,166.73611548713549,175.91214712607857,184.10017741108496]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J118,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K118&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":26.640728348663298},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J118,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K118&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":27.262227376838325},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J118,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K118&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":27.934269471120164},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J118,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K118&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":28.673851755526215},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J118,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K118&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":29.211344877807569},null,"SSP27","Summer peak",null,null,"Summer peak (c/kWh)","Peak",{"$f":"IF($O118=\"No\",0,VLOOKUP($O118,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O118=\"No\",0,VLOOKUP($O118,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O118=\"No\",0,VLOOKUP($O118,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O118=\"No\",0,VLOOKUP($O118,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O118=\"No\",0,VLOOKUP($O118,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Summer peak (c/kWh)","Peak",{"$f":"IF($X118=\"No\",0,VLOOKUP($X118,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X118=\"No\",0,VLOOKUP($X118,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X118=\"No\",0,VLOOKUP($X118,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X118=\"No\",0,VLOOKUP($X118,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X118=\"No\",0,VLOOKUP($X118,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Summer peak (c/kWh)",26.640728348663298,27.262227376838325,27.934269471120164,28.673851755526215,29.211344877807569]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J119,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K119&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":23.353356416125855},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J119,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K119&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":23.89816465587413},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J119,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K119&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":24.487279125606367},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J119,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K119&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":25.135599564174768},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J119,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K119&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":25.606767930578783},null,"SSP27","Summer shoulder",null,null,"Summer shoulder (c/kWh)","Peak",{"$f":"IF($O119=\"No\",0,VLOOKUP($O119,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O119=\"No\",0,VLOOKUP($O119,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O119=\"No\",0,VLOOKUP($O119,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O119=\"No\",0,VLOOKUP($O119,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O119=\"No\",0,VLOOKUP($O119,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Summer shoulder (c/kWh)","Peak",{"$f":"IF($X119=\"No\",0,VLOOKUP($X119,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X119=\"No\",0,VLOOKUP($X119,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X119=\"No\",0,VLOOKUP($X119,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X119=\"No\",0,VLOOKUP($X119,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X119=\"No\",0,VLOOKUP($X119,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Summer shoulder (c/kWh)",23.353356416125855,23.89816465587413,24.487279125606367,25.135599564174768,25.606767930578783]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J120,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K120&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":20.482026209032671},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J120,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K120&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":20.959849458358658},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J120,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K120&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":21.476531420221928},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J120,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K120&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":22.04513988822956},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J120,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K120&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":22.458377397116735},null,"SSP27","Winter peak",null,null,"Winter peak (c/kWh)","Peak",{"$f":"IF($O120=\"No\",0,VLOOKUP($O120,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O120=\"No\",0,VLOOKUP($O120,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O120=\"No\",0,VLOOKUP($O120,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O120=\"No\",0,VLOOKUP($O120,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O120=\"No\",0,VLOOKUP($O120,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Winter peak (c/kWh)","Peak",{"$f":"IF($X120=\"No\",0,VLOOKUP($X120,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X120=\"No\",0,VLOOKUP($X120,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X120=\"No\",0,VLOOKUP($X120,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X120=\"No\",0,VLOOKUP($X120,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X120=\"No\",0,VLOOKUP($X120,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Winter peak (c/kWh)",20.482026209032671,20.959849458358658,21.476531420221928,22.04513988822956,22.458377397116735]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J121,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K121&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7.3136329999521497},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J121,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K121&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7.4842520514439279},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J121,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K121&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7.6687466033109093},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J121,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K121&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7.8717828465630006},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J121,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K121&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.0193399022454326},null,"SSP27","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O121=\"No\",0,VLOOKUP($O121,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O121=\"No\",0,VLOOKUP($O121,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O121=\"No\",0,VLOOKUP($O121,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O121=\"No\",0,VLOOKUP($O121,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O121=\"No\",0,VLOOKUP($O121,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X121=\"No\",0,VLOOKUP($X121,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X121=\"No\",0,VLOOKUP($X121,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X121=\"No\",0,VLOOKUP($X121,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X121=\"No\",0,VLOOKUP($X121,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X121=\"No\",0,VLOOKUP($X121,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",7.3136329999521497,7.4842520514439279,7.6687466033109093,7.8717828465630006,8.0193399022454326]
[null,"NEE52","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J122,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K122&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J122,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K122&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J122,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K122&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J122,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K122&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J122,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K122&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},null,{"$f":"IF(B122=\"\",#REF!,B122)","v":"NEE52"},"Standing charge",null,"NEE52","Standing charge ($/year)","No",{"$f":"IF($O122=\"No\",0,VLOOKUP($O122,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O122=\"No\",0,VLOOKUP($O122,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O122=\"No\",0,VLOOKUP($O122,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O122=\"No\",0,VLOOKUP($O122,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O122=\"No\",0,VLOOKUP($O122,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE52","Standing charge ($/year)","No",{"$f":"IF($X122=\"No\",0,VLOOKUP($X122,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X122=\"No\",0,VLOOKUP($X122,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X122=\"No\",0,VLOOKUP($X122,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X122=\"No\",0,VLOOKUP($X122,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X122=\"No\",0,VLOOKUP($X122,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE52","Standing charge ($/year)",0,0,0,0,0]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J123,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K123&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":21.613456260361605},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J123,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K123&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":22.181137453069041},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J123,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K123&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":22.793333122790592},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J123,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K123&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":23.461194636224935},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J123,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K123&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":23.954363447719746},null,"NEE52","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O123=\"No\",0,VLOOKUP($O123,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O123=\"No\",0,VLOOKUP($O123,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O123=\"No\",0,VLOOKUP($O123,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O123=\"No\",0,VLOOKUP($O123,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O123=\"No\",0,VLOOKUP($O123,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","Peak",{"$f":"IF($X123=\"No\",0,VLOOKUP($X123,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X123=\"No\",0,VLOOKUP($X123,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X123=\"No\",0,VLOOKUP($X123,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X123=\"No\",0,VLOOKUP($X123,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X123=\"No\",0,VLOOKUP($X123,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",21.613456260361605,22.181137453069041,22.793333122790592,23.461194636224935,23.954363447719746]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J124,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K124&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.957674380105201},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J124,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K124&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.24547960600079},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J124,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K124&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.555852955126904},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J124,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K124&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.894447990879661},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J124,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K124&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.14447663903689},null,"NEE52","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O124=\"No\",0,VLOOKUP($O124,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O124=\"No\",0,VLOOKUP($O124,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O124=\"No\",0,VLOOKUP($O124,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O124=\"No\",0,VLOOKUP($O124,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O124=\"No\",0,VLOOKUP($O124,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($X124=\"No\",0,VLOOKUP($X124,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X124=\"No\",0,VLOOKUP($X124,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X124=\"No\",0,VLOOKUP($X124,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X124=\"No\",0,VLOOKUP($X124,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X124=\"No\",0,VLOOKUP($X124,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",10.957674380105201,11.24547960600079,11.555852955126904,11.894447990879661,12.14447663903689]
[null,"NEE55","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J125,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K125&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":145.4343849059415},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J125,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K125&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":149.25424435320122},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J125,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K125&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":153.3736364391084},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J125,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K125&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":157.8675973881866},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J125,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K125&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":161.18607185569141},null,"NEE55","Standing charge",null,"NEE55","Standing charge ($/year)","No",{"$f":"IF($O125=\"No\",0,VLOOKUP($O125,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O125=\"No\",0,VLOOKUP($O125,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O125=\"No\",0,VLOOKUP($O125,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O125=\"No\",0,VLOOKUP($O125,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O125=\"No\",0,VLOOKUP($O125,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE55","Standing charge ($/year)","Standing-NEE55NSP55NEE60",{"$f":"IF($X125=\"No\",0,VLOOKUP($X125,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X125=\"No\",0,VLOOKUP($X125,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X125=\"No\",0,VLOOKUP($X125,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X125=\"No\",0,VLOOKUP($X125,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X125=\"No\",0,VLOOKUP($X125,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE55","Standing charge ($/year)",145.4343849059415,149.25424435320122,153.3736364391084,157.8675973881866,161.18607185569141]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J126,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K126&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":18.739205502734357},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J126,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K126&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":19.231393998735875},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J126,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K126&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":19.762177244349193},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J126,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K126&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":20.34122364936891},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J126,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K126&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":20.768808742415288},null,{"$f":"IF(B126=\"\",J125,B126)","v":"NEE55"},"Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O126=\"No\",0,VLOOKUP($O126,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O126=\"No\",0,VLOOKUP($O126,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O126=\"No\",0,VLOOKUP($O126,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O126=\"No\",0,VLOOKUP($O126,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O126=\"No\",0,VLOOKUP($O126,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X126=\"No\",0,VLOOKUP($X126,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X126=\"No\",0,VLOOKUP($X126,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X126=\"No\",0,VLOOKUP($X126,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X126=\"No\",0,VLOOKUP($X126,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X126=\"No\",0,VLOOKUP($X126,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",{"$f":"D126+P126+Y126","v":18.739205502734357},{"$f":"E126+Q126+Z126","v":19.231393998735875},{"$f":"F126+R126+AA126","v":19.762177244349193},{"$f":"G126+S126+AB126","v":20.34122364936891},{"$f":"H126+T126+AC126","v":20.768808742415288}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J127,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K127&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.2406675528815301},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J127,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K127&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.3783145988312819},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J127,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K127&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.5267551787957299},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J127,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K127&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.6886931919071575},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J127,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K127&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.8082730387100012},null,"NEE55","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O127=\"No\",0,VLOOKUP($O127,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O127=\"No\",0,VLOOKUP($O127,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O127=\"No\",0,VLOOKUP($O127,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O127=\"No\",0,VLOOKUP($O127,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O127=\"No\",0,VLOOKUP($O127,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X127=\"No\",0,VLOOKUP($X127,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X127=\"No\",0,VLOOKUP($X127,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X127=\"No\",0,VLOOKUP($X127,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X127=\"No\",0,VLOOKUP($X127,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X127=\"No\",0,VLOOKUP($X127,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",5.2406675528815301,5.3783145988312819,5.5267551787957299,5.6886931919071575,5.8082730387100012]
[null,"NSP55","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J128,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K128&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":145.4343849059415},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J128,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K128&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":149.25424435320122},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J128,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K128&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":153.3736364391084},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J128,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K128&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":157.8675973881866},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J128,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K128&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":161.18607185569141},null,"NSP55","Standing charge",null,"NSP55","Standing charge ($/year)","No",{"$f":"IF($O128=\"No\",0,VLOOKUP($O128,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O128=\"No\",0,VLOOKUP($O128,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O128=\"No\",0,VLOOKUP($O128,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O128=\"No\",0,VLOOKUP($O128,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O128=\"No\",0,VLOOKUP($O128,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP55","Standing charge ($/year)","Standing-NEE55NSP55NEE60",{"$f":"IF($X128=\"No\",0,VLOOKUP($X128,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X128=\"No\",0,VLOOKUP($X128,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X128=\"No\",0,VLOOKUP($X128,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X128=\"No\",0,VLOOKUP($X128,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X128=\"No\",0,VLOOKUP($X128,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP55","Standing charge ($/year)",145.4343849059415,149.25424435320122,153.3736364391084,157.8675973881866,161.18607185569141]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J129,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K129&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":49.649439511690723},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J129,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K129&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":50.953490687019986},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J129,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K129&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":52.359798475418593},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J129,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K129&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":53.893979284540599},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J129,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K129&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":55.026864038390435},null,"NSP55","Summer peak",null,null,"Summer peak (c/kWh)","Peak",{"$f":"IF($O129=\"No\",0,VLOOKUP($O129,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O129=\"No\",0,VLOOKUP($O129,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O129=\"No\",0,VLOOKUP($O129,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O129=\"No\",0,VLOOKUP($O129,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O129=\"No\",0,VLOOKUP($O129,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Summer peak (c/kWh)","No",{"$f":"IF($X129=\"No\",0,VLOOKUP($X129,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X129=\"No\",0,VLOOKUP($X129,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X129=\"No\",0,VLOOKUP($X129,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X129=\"No\",0,VLOOKUP($X129,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X129=\"No\",0,VLOOKUP($X129,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Summer peak (c/kWh)",49.649439511690723,50.953490687019986,52.359798475418593,53.893979284540599,55.026864038390435]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J130,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K130&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":43.444990016198936},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J130,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K130&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":44.586080245011132},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J130,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K130&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":45.816648574232531},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J130,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K130&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":47.159110253375054},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J130,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K130&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":48.150423897689635},null,"NSP55","Summer shoulder",null,null,"Summer shoulder (c/kWh)","Peak",{"$f":"IF($O130=\"No\",0,VLOOKUP($O130,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O130=\"No\",0,VLOOKUP($O130,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O130=\"No\",0,VLOOKUP($O130,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O130=\"No\",0,VLOOKUP($O130,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O130=\"No\",0,VLOOKUP($O130,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Summer shoulder (c/kWh)","No",{"$f":"IF($X130=\"No\",0,VLOOKUP($X130,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X130=\"No\",0,VLOOKUP($X130,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X130=\"No\",0,VLOOKUP($X130,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X130=\"No\",0,VLOOKUP($X130,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X130=\"No\",0,VLOOKUP($X130,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Summer shoulder (c/kWh)",43.444990016198936,44.586080245011132,45.816648574232531,47.159110253375054,48.150423897689635]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J131,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K131&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":38.022637466446128},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J131,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K131&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":39.021308661224921},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J131,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K131&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":40.098290229001314},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J131,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K131&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":41.273199780588286},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J131,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K131&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":42.140787948965368},null,"NSP55","Winter peak",null,null,"Winter peak (c/kWh)","Peak",{"$f":"IF($O131=\"No\",0,VLOOKUP($O131,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O131=\"No\",0,VLOOKUP($O131,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O131=\"No\",0,VLOOKUP($O131,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O131=\"No\",0,VLOOKUP($O131,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O131=\"No\",0,VLOOKUP($O131,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Winter peak (c/kWh)","No",{"$f":"IF($X131=\"No\",0,VLOOKUP($X131,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X131=\"No\",0,VLOOKUP($X131,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X131=\"No\",0,VLOOKUP($X131,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X131=\"No\",0,VLOOKUP($X131,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X131=\"No\",0,VLOOKUP($X131,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Winter peak (c/kWh)",38.022637466446128,39.021308661224921,40.098290229001314,41.273199780588286,42.140787948965368]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J132,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K132&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.0182731985149354},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J132,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K132&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.0975486697125798},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J132,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K132&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.1830404929503198},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J132,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K132&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.276305932870514},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J132,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K132&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.3451759085073189},null,"NSP55","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O132=\"No\",0,VLOOKUP($O132,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O132=\"No\",0,VLOOKUP($O132,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O132=\"No\",0,VLOOKUP($O132,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O132=\"No\",0,VLOOKUP($O132,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O132=\"No\",0,VLOOKUP($O132,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X132=\"No\",0,VLOOKUP($X132,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X132=\"No\",0,VLOOKUP($X132,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X132=\"No\",0,VLOOKUP($X132,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X132=\"No\",0,VLOOKUP($X132,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X132=\"No\",0,VLOOKUP($X132,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",3.0182731985149354,3.0975486697125798,3.1830404929503198,3.276305932870514,3.3451759085073189]
[null,"NSP56","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J133,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K133&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3503.3588804917536},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J133,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K133&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3595.3752116052146},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J133,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K133&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3694.606963819273},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J133,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K133&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3802.8616795779881},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J133,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K133&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3882.8001824494859},null,"NSP56","Standing charge",null,"NSP56","Standing charge ($/year)","No",{"$f":"IF($O133=\"No\",0,VLOOKUP($O133,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O133=\"No\",0,VLOOKUP($O133,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O133=\"No\",0,VLOOKUP($O133,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O133=\"No\",0,VLOOKUP($O133,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O133=\"No\",0,VLOOKUP($O133,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP56","Standing charge ($/year)","Standing",{"$f":"IF($X133=\"No\",0,VLOOKUP($X133,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X133=\"No\",0,VLOOKUP($X133,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X133=\"No\",0,VLOOKUP($X133,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X133=\"No\",0,VLOOKUP($X133,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X133=\"No\",0,VLOOKUP($X133,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP56","Standing charge ($/year)",3503.3588804917536,3595.3752116052146,3694.606963819273,3802.8616795779881,3882.8001824494859]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J134,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K134&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":14.357712036192979},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J134,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K134&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":14.734819843249451},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J134,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K134&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":15.141498397099554},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J134,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K134&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":15.58515549545694},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J134,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K134&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":15.912765096410025},null,"NSP56","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O134=\"No\",0,VLOOKUP($O134,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O134=\"No\",0,VLOOKUP($O134,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O134=\"No\",0,VLOOKUP($O134,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O134=\"No\",0,VLOOKUP($O134,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O134=\"No\",0,VLOOKUP($O134,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X134=\"No\",0,VLOOKUP($X134,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X134=\"No\",0,VLOOKUP($X134,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X134=\"No\",0,VLOOKUP($X134,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X134=\"No\",0,VLOOKUP($X134,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X134=\"No\",0,VLOOKUP($X134,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",14.357712036192979,14.734819843249451,15.141498397099554,15.58515549545694,15.912765096410025]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J135,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K135&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.26717952121937},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J135,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K135&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.536848779395186},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J135,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K135&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.827664036678756},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J135,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K135&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.144922598712597},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J135,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K135&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.379195759880709},null,"NSP56","Shoulder",null,null,"Shoulder (c/kWh)","Peak",{"$f":"IF($O135=\"No\",0,VLOOKUP($O135,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O135=\"No\",0,VLOOKUP($O135,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O135=\"No\",0,VLOOKUP($O135,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O135=\"No\",0,VLOOKUP($O135,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O135=\"No\",0,VLOOKUP($O135,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)","No",{"$f":"IF($X135=\"No\",0,VLOOKUP($X135,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X135=\"No\",0,VLOOKUP($X135,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X135=\"No\",0,VLOOKUP($X135,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X135=\"No\",0,VLOOKUP($X135,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X135=\"No\",0,VLOOKUP($X135,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)",10.26717952121937,10.536848779395186,10.827664036678756,11.144922598712597,11.379195759880709]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J136,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K136&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.6704105819873156},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J136,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K136&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.7930797292850755},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J136,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K136&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.9253679251049194},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J136,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K136&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.069684847029448},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J136,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K136&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.1762527558435352},null,"NSP56","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O136=\"No\",0,VLOOKUP($O136,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O136=\"No\",0,VLOOKUP($O136,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O136=\"No\",0,VLOOKUP($O136,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O136=\"No\",0,VLOOKUP($O136,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O136=\"No\",0,VLOOKUP($O136,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X136=\"No\",0,VLOOKUP($X136,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X136=\"No\",0,VLOOKUP($X136,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X136=\"No\",0,VLOOKUP($X136,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X136=\"No\",0,VLOOKUP($X136,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X136=\"No\",0,VLOOKUP($X136,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",4.6704105819873156,4.7930797292850755,4.9253679251049194,5.069684847029448,5.1762527558435352]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J137,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K137&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":24.776546324236989},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J137,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K137&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":25.427306628330925},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J137,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K137&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":26.129096022291534},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J137,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K137&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":26.894697855077908},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J137,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K137&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":27.460041026316993},null,"NSP56","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($O137=\"No\",0,VLOOKUP($O137,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O137=\"No\",0,VLOOKUP($O137,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O137=\"No\",0,VLOOKUP($O137,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O137=\"No\",0,VLOOKUP($O137,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O137=\"No\",0,VLOOKUP($O137,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X137=\"No\",0,VLOOKUP($X137,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X137=\"No\",0,VLOOKUP($X137,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X137=\"No\",0,VLOOKUP($X137,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X137=\"No\",0,VLOOKUP($X137,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X137=\"No\",0,VLOOKUP($X137,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",24.776546324236989,25.427306628330925,26.129096022291534,26.894697855077908,27.460041026316993]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J138,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K138&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":41.298503207805012},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J138,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K138&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":42.383215586779535},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J138,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K138&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":43.552985221271896},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J138,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K138&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":44.829119890465073},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J138,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K138&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":45.771455697295771},null,"NSP56","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($O138=\"No\",0,VLOOKUP($O138,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O138=\"No\",0,VLOOKUP($O138,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O138=\"No\",0,VLOOKUP($O138,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O138=\"No\",0,VLOOKUP($O138,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O138=\"No\",0,VLOOKUP($O138,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X138=\"No\",0,VLOOKUP($X138,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X138=\"No\",0,VLOOKUP($X138,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X138=\"No\",0,VLOOKUP($X138,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X138=\"No\",0,VLOOKUP($X138,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X138=\"No\",0,VLOOKUP($X138,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",41.298503207805012,42.383215586779535,43.552985221271896,44.829119890465073,45.771455697295771]
[null,"NAT56","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J139,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K139&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3503.3588804917536},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J139,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K139&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3595.3752116052146},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J139,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K139&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3694.606963819273},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J139,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K139&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3802.8616795779881},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J139,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K139&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3882.8001824494859},null,"NAT56","Standing charge",null,"NAT56","Standing charge ($/year)","No",null,null,null,null,null,null,"NAT56","Standing charge ($/year)","Standing",{"$f":"IF($X139=\"No\",0,VLOOKUP($X139,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X139=\"No\",0,VLOOKUP($X139,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X139=\"No\",0,VLOOKUP($X139,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X139=\"No\",0,VLOOKUP($X139,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X139=\"No\",0,VLOOKUP($X139,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NAT56","Standing charge ($/year)",{"$f":"D139+P139+Y139","v":3503.3588804917536},{"$f":"E139+Q139+Z139","v":3595.3752116052146},{"$f":"F139+R139+AA139","v":3694.606963819273},{"$f":"G139+S139+AB139","v":3802.8616795779881},{"$f":"H139+T139+AC139","v":3882.8001824494859}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J140,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K140&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":14.357712036192979},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J140,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K140&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":14.734819843249451},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J140,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K140&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":15.141498397099554},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J140,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K140&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":15.58515549545694},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J140,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K140&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":15.912765096410025},null,"NAT56","Peak",null,null,"Peak (c/kWh)","Peak",null,null,null,null,null,null,null,"Peak (c/kWh)","No",{"$f":"IF($X140=\"No\",0,VLOOKUP($X140,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X140=\"No\",0,VLOOKUP($X140,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X140=\"No\",0,VLOOKUP($X140,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X140=\"No\",0,VLOOKUP($X140,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X140=\"No\",0,VLOOKUP($X140,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",14.357712036192979,14.734819843249451,15.141498397099554,15.58515549545694,15.912765096410025]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J141,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K141&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.26717952121937},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J141,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K141&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.536848779395186},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J141,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K141&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.827664036678756},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J141,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K141&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.144922598712597},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J141,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K141&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.379195759880709},null,"NAT56","Shoulder",null,null,"Shoulder (c/kWh)","Peak",null,null,null,null,null,null,null,"Shoulder (c/kWh)","No",{"$f":"IF($X141=\"No\",0,VLOOKUP($X141,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X141=\"No\",0,VLOOKUP($X141,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X141=\"No\",0,VLOOKUP($X141,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X141=\"No\",0,VLOOKUP($X141,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X141=\"No\",0,VLOOKUP($X141,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)",10.26717952121937,10.536848779395186,10.827664036678756,11.144922598712597,11.379195759880709]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J142,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K142&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.6704105819873156},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J142,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K142&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.7930797292850755},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J142,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K142&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.9253679251049194},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J142,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K142&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.069684847029448},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J142,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K142&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.1762527558435352},null,"NAT56","Off peak",null,null,"Off peak (c/kWh)","Off Peak",null,null,null,null,null,null,null,"Off peak (c/kWh)","No",{"$f":"IF($X142=\"No\",0,VLOOKUP($X142,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X142=\"No\",0,VLOOKUP($X142,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X142=\"No\",0,VLOOKUP($X142,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X142=\"No\",0,VLOOKUP($X142,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X142=\"No\",0,VLOOKUP($X142,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",4.6704105819873156,4.7930797292850755,4.9253679251049194,5.069684847029448,5.1762527558435352]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J143,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K143&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J143,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K143&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.0854613256661851},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J143,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K143&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":10.451638408916615},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J143,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K143&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":16.136818713046743},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J143,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K143&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":21.968032821053598},null,"NAT56","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",null,null,null,null,null,null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X143=\"No\",0,VLOOKUP($X143,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X143=\"No\",0,VLOOKUP($X143,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X143=\"No\",0,VLOOKUP($X143,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X143=\"No\",0,VLOOKUP($X143,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X143=\"No\",0,VLOOKUP($X143,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",0,5.0854613256661851,10.451638408916615,16.136818713046743,21.968032821053598]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J144,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K144&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J144,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K144&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.4766431173559074},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J144,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K144&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":17.421194088508759},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J144,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K144&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":26.897471934279043},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J144,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K144&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":36.617164557836617},null,"NAT56","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",null,null,null,null,null,null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X144=\"No\",0,VLOOKUP($X144,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X144=\"No\",0,VLOOKUP($X144,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X144=\"No\",0,VLOOKUP($X144,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X144=\"No\",0,VLOOKUP($X144,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X144=\"No\",0,VLOOKUP($X144,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",0,8.4766431173559074,17.421194088508759,26.897471934279043,36.617164557836617]
[null,"NEN56","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J145,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K145&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3503.3588804917536},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J145,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K145&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3595.3752116052146},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J145,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K145&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3694.606963819273},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J145,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K145&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3802.8616795779881},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J145,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K145&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3882.8001824494859},null,{"$f":"IF(B145=\"\",J138,B145)","v":"NEN56"},"Standing charge",null,"NEN56","Standing charge ($/year)","No",{"$f":"IF($O145=\"No\",0,VLOOKUP($O145,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O145=\"No\",0,VLOOKUP($O145,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O145=\"No\",0,VLOOKUP($O145,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O145=\"No\",0,VLOOKUP($O145,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O145=\"No\",0,VLOOKUP($O145,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEN56","Standing charge ($/year)","Standing",{"$f":"IF($X145=\"No\",0,VLOOKUP($X145,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X145=\"No\",0,VLOOKUP($X145,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X145=\"No\",0,VLOOKUP($X145,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X145=\"No\",0,VLOOKUP($X145,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X145=\"No\",0,VLOOKUP($X145,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEN56","Standing charge ($/year)",3503.3588804917536,3595.3752116052146,3694.606963819273,3802.8616795779881,3882.8001824494859]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J146,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K146&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.417781349231543},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J146,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K146&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":11.717671364799836},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J146,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K146&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.041077127192699},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J146,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K146&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.393889589952073},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J146,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K146&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.654416809202749},null,"NEN56","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O146=\"No\",0,VLOOKUP($O146,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O146=\"No\",0,VLOOKUP($O146,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O146=\"No\",0,VLOOKUP($O146,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O146=\"No\",0,VLOOKUP($O146,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O146=\"No\",0,VLOOKUP($O146,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X146=\"No\",0,VLOOKUP($X146,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X146=\"No\",0,VLOOKUP($X146,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X146=\"No\",0,VLOOKUP($X146,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X146=\"No\",0,VLOOKUP($X146,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X146=\"No\",0,VLOOKUP($X146,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",11.417781349231543,11.717671364799836,12.041077127192699,12.393889589952073,12.654416809202749]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J147,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K147&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7.9576163975949985},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J147,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K147&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.1666245781135274},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J147,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K147&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.3920220453778107},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J147,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K147&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.6379144962013523},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J147,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K147&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.8194887975929745},null,"NEN56","Shoulder",null,null,"Shoulder (c/kWh)","Peak",{"$f":"IF($O147=\"No\",0,VLOOKUP($O147,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O147=\"No\",0,VLOOKUP($O147,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O147=\"No\",0,VLOOKUP($O147,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O147=\"No\",0,VLOOKUP($O147,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O147=\"No\",0,VLOOKUP($O147,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)","No",{"$f":"IF($X147=\"No\",0,VLOOKUP($X147,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X147=\"No\",0,VLOOKUP($X147,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X147=\"No\",0,VLOOKUP($X147,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X147=\"No\",0,VLOOKUP($X147,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X147=\"No\",0,VLOOKUP($X147,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)",7.9576163975949985,8.1666245781135274,8.3920220453778107,8.6379144962013523,8.8194887975929745]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J148,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K148&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.949523713619902},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J148,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K148&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.0795238159281331},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J148,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K148&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.2197178204483308},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J148,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K148&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.3726594119428714},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J148,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K148&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.485596033365514},null,"NEN56","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O148=\"No\",0,VLOOKUP($O148,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O148=\"No\",0,VLOOKUP($O148,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O148=\"No\",0,VLOOKUP($O148,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O148=\"No\",0,VLOOKUP($O148,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O148=\"No\",0,VLOOKUP($O148,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X148=\"No\",0,VLOOKUP($X148,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X148=\"No\",0,VLOOKUP($X148,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X148=\"No\",0,VLOOKUP($X148,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X148=\"No\",0,VLOOKUP($X148,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X148=\"No\",0,VLOOKUP($X148,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",4.949523713619902,5.0795238159281331,5.2197178204483308,5.3726594119428714,5.485596033365514]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J149,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K149&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":24.776546324236989},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J149,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K149&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":25.427306628330925},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J149,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K149&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":26.129096022291534},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J149,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K149&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":26.894697855077908},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J149,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K149&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":27.460041026316993},null,"NEN56","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($O149=\"No\",0,VLOOKUP($O149,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O149=\"No\",0,VLOOKUP($O149,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O149=\"No\",0,VLOOKUP($O149,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O149=\"No\",0,VLOOKUP($O149,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O149=\"No\",0,VLOOKUP($O149,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X149=\"No\",0,VLOOKUP($X149,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X149=\"No\",0,VLOOKUP($X149,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X149=\"No\",0,VLOOKUP($X149,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X149=\"No\",0,VLOOKUP($X149,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X149=\"No\",0,VLOOKUP($X149,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",24.776546324236989,25.427306628330925,26.129096022291534,26.894697855077908,27.460041026316993]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J150,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K150&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":41.298503207805012},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J150,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K150&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":42.383215586779535},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J150,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K150&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":43.552985221271896},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J150,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K150&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":44.829119890465073},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J150,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K150&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":45.771455697295771},null,"NEN56","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($O150=\"No\",0,VLOOKUP($O150,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O150=\"No\",0,VLOOKUP($O150,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O150=\"No\",0,VLOOKUP($O150,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O150=\"No\",0,VLOOKUP($O150,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O150=\"No\",0,VLOOKUP($O150,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X150=\"No\",0,VLOOKUP($X150,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X150=\"No\",0,VLOOKUP($X150,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X150=\"No\",0,VLOOKUP($X150,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X150=\"No\",0,VLOOKUP($X150,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X150=\"No\",0,VLOOKUP($X150,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",41.298503207805012,42.383215586779535,43.552985221271896,44.829119890465073,45.771455697295771]
[null,"NSP75","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J151,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K151&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7832.4113637974469},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J151,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K151&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8038.1310122985615},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J151,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K151&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8259.9820787190893},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J151,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K151&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8502.0056608918094},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J151,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K151&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8680.7230745664801},null,{"$f":"IF(B151=\"\",#REF!,B151)","v":"NSP75"},"Standing charge",null,"NSP75","Standing charge ($/year)","No",{"$f":"IF($O151=\"No\",0,VLOOKUP($O151,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O151=\"No\",0,VLOOKUP($O151,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O151=\"No\",0,VLOOKUP($O151,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O151=\"No\",0,VLOOKUP($O151,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O151=\"No\",0,VLOOKUP($O151,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP75","Standing charge ($/year)","Standing",{"$f":"IF($X151=\"No\",0,VLOOKUP($X151,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X151=\"No\",0,VLOOKUP($X151,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X151=\"No\",0,VLOOKUP($X151,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X151=\"No\",0,VLOOKUP($X151,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X151=\"No\",0,VLOOKUP($X151,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP75","Standing charge ($/year)",7832.4113637974469,8038.1310122985615,8259.9820787190893,8502.0056608918094,8680.7230745664801]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J152,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K152&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0951436093855795},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J152,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K152&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2027032694639965},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J152,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K152&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3186971741108691},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J152,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K152&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.445238194471},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J152,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K152&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.5386798487077238},null,"NSP75","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O152=\"No\",0,VLOOKUP($O152,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O152=\"No\",0,VLOOKUP($O152,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O152=\"No\",0,VLOOKUP($O152,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O152=\"No\",0,VLOOKUP($O152,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O152=\"No\",0,VLOOKUP($O152,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X152=\"No\",0,VLOOKUP($X152,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X152=\"No\",0,VLOOKUP($X152,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X152=\"No\",0,VLOOKUP($X152,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X152=\"No\",0,VLOOKUP($X152,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X152=\"No\",0,VLOOKUP($X152,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",4.0951436093855795,4.2027032694639965,4.3186971741108691,4.445238194471,4.5386798487077238]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J153,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K153&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.7748099938614597},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J153,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K153&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.8476908615892493},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J153,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K153&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.9262866512713224},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J153,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K153&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.0120290137916443},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J153,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K153&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.0753437252524982},null,"NSP75","Shoulder",null,null,"Shoulder (c/kWh)","Peak",{"$f":"IF($O153=\"No\",0,VLOOKUP($O153,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O153=\"No\",0,VLOOKUP($O153,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O153=\"No\",0,VLOOKUP($O153,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O153=\"No\",0,VLOOKUP($O153,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O153=\"No\",0,VLOOKUP($O153,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)","No",{"$f":"IF($X153=\"No\",0,VLOOKUP($X153,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X153=\"No\",0,VLOOKUP($X153,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X153=\"No\",0,VLOOKUP($X153,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X153=\"No\",0,VLOOKUP($X153,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X153=\"No\",0,VLOOKUP($X153,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)",2.7748099938614597,2.8476908615892493,2.9262866512713224,3.0120290137916443,3.0753437252524982]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J154,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K154&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.5826825028716351},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J154,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K154&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.6242519344370578},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J154,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K154&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.66908101513245},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J154,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K154&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.7179863229610932},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J154,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K154&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.754099457274845},null,"NSP75","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O154=\"No\",0,VLOOKUP($O154,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O154=\"No\",0,VLOOKUP($O154,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O154=\"No\",0,VLOOKUP($O154,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O154=\"No\",0,VLOOKUP($O154,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O154=\"No\",0,VLOOKUP($O154,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X154=\"No\",0,VLOOKUP($X154,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X154=\"No\",0,VLOOKUP($X154,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X154=\"No\",0,VLOOKUP($X154,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X154=\"No\",0,VLOOKUP($X154,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X154=\"No\",0,VLOOKUP($X154,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",1.5826825028716351,1.6242519344370578,1.66908101513245,1.7179863229610932,1.754099457274845]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J155,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K155&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":60.159866370627249},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J155,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K155&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":61.739975737819506},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J155,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K155&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":63.443988702681096},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J155,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K155&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":65.302944480891398},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J155,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K155&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":66.675652734503799},null,"NSP75","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($O155=\"No\",0,VLOOKUP($O155,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O155=\"No\",0,VLOOKUP($O155,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O155=\"No\",0,VLOOKUP($O155,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O155=\"No\",0,VLOOKUP($O155,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O155=\"No\",0,VLOOKUP($O155,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X155=\"No\",0,VLOOKUP($X155,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X155=\"No\",0,VLOOKUP($X155,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X155=\"No\",0,VLOOKUP($X155,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X155=\"No\",0,VLOOKUP($X155,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X155=\"No\",0,VLOOKUP($X155,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",60.159866370627249,61.739975737819506,63.443988702681096,65.302944480891398,66.675652734503799]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J156,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K156&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":100.89643476848354},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J156,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K156&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":103.54649719900489},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J156,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K156&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":106.40436313731341},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J156,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K156&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":109.52208965050373},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J156,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K156&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":111.82431166531832},null,"NSP75","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($O156=\"No\",0,VLOOKUP($O156,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O156=\"No\",0,VLOOKUP($O156,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O156=\"No\",0,VLOOKUP($O156,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O156=\"No\",0,VLOOKUP($O156,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O156=\"No\",0,VLOOKUP($O156,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X156=\"No\",0,VLOOKUP($X156,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X156=\"No\",0,VLOOKUP($X156,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X156=\"No\",0,VLOOKUP($X156,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X156=\"No\",0,VLOOKUP($X156,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X156=\"No\",0,VLOOKUP($X156,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",100.89643476848354,103.54649719900489,106.40436313731341,109.52208965050373,111.82431166531832]
[null,"NAT75","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J157,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K157&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7832.4113637974469},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J157,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K157&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8038.1310122985615},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J157,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K157&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8259.9820787190893},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J157,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K157&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8502.0056608918094},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J157,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K157&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8680.7230745664801},null,"NAT75","Standing charge",null,"NAT75","Standing charge ($/year)","No",null,null,null,null,null,null,"NAT75","Standing charge ($/year)","Standing",{"$f":"IF($X157=\"No\",0,VLOOKUP($X157,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X157=\"No\",0,VLOOKUP($X157,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X157=\"No\",0,VLOOKUP($X157,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X157=\"No\",0,VLOOKUP($X157,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X157=\"No\",0,VLOOKUP($X157,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NAT75","Standing charge ($/year)",{"$f":"D157+P157+Y157","v":7832.4113637974469},{"$f":"E157+Q157+Z157","v":8038.1310122985615},{"$f":"F157+R157+AA157","v":8259.9820787190893},{"$f":"G157+S157+AB157","v":8502.0056608918094},{"$f":"H157+T157+AC157","v":8680.7230745664801}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J158,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K158&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0951436093855795},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J158,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K158&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2027032694639965},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J158,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K158&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3186971741108691},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J158,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K158&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.445238194471},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J158,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K158&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.5386798487077238},null,"NAT75","Peak",null,null,"Peak (c/kWh)","Peak",null,null,null,null,null,null,null,"Peak (c/kWh)","No",{"$f":"IF($X158=\"No\",0,VLOOKUP($X158,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X158=\"No\",0,VLOOKUP($X158,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X158=\"No\",0,VLOOKUP($X158,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X158=\"No\",0,VLOOKUP($X158,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X158=\"No\",0,VLOOKUP($X158,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",4.0951436093855795,4.2027032694639965,4.3186971741108691,4.445238194471,4.5386798487077238]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J159,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K159&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.7748099938614597},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J159,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K159&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.8476908615892493},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J159,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K159&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.9262866512713224},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J159,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K159&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.0120290137916443},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J159,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K159&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.0753437252524982},null,"NAT75","Shoulder",null,null,"Shoulder (c/kWh)","Peak",null,null,null,null,null,null,null,"Shoulder (c/kWh)","No",{"$f":"IF($X159=\"No\",0,VLOOKUP($X159,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X159=\"No\",0,VLOOKUP($X159,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X159=\"No\",0,VLOOKUP($X159,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X159=\"No\",0,VLOOKUP($X159,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X159=\"No\",0,VLOOKUP($X159,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)",2.7748099938614597,2.8476908615892493,2.9262866512713224,3.0120290137916443,3.0753437252524982]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J160,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K160&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.5826825028716351},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J160,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K160&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.6242519344370578},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J160,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K160&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.66908101513245},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J160,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K160&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.7179863229610932},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J160,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K160&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.754099457274845},null,"NAT75","Off peak",null,null,"Off peak (c/kWh)","Off Peak",null,null,null,null,null,null,null,"Off peak (c/kWh)","No",{"$f":"IF($X160=\"No\",0,VLOOKUP($X160,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X160=\"No\",0,VLOOKUP($X160,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X160=\"No\",0,VLOOKUP($X160,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X160=\"No\",0,VLOOKUP($X160,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X160=\"No\",0,VLOOKUP($X160,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",1.5826825028716351,1.6242519344370578,1.66908101513245,1.7179863229610932,1.754099457274845]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J161,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K161&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J161,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K161&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.347995147563902},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J161,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K161&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":25.37759548107244},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J161,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K161&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":39.181766688534836},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J161,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K161&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":53.340522187603042},null,"NAT75","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",null,null,null,null,null,null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X161=\"No\",0,VLOOKUP($X161,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X161=\"No\",0,VLOOKUP($X161,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X161=\"No\",0,VLOOKUP($X161,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X161=\"No\",0,VLOOKUP($X161,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X161=\"No\",0,VLOOKUP($X161,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",0,12.347995147563902,25.37759548107244,39.181766688534836,53.340522187603042]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J162,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K162&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J162,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K162&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":20.709299439800979},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J162,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K162&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":42.56174525492537},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J162,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K162&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":65.713253790302232},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J162,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K162&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":89.459449332254664},null,"NAT75","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",null,null,null,null,null,null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X162=\"No\",0,VLOOKUP($X162,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X162=\"No\",0,VLOOKUP($X162,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X162=\"No\",0,VLOOKUP($X162,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X162=\"No\",0,VLOOKUP($X162,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X162=\"No\",0,VLOOKUP($X162,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",0,20.709299439800979,42.56174525492537,65.713253790302232,89.459449332254664]
[null,"NSP76","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J163,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K163&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7832.4113637974469},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J163,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K163&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8038.1310122985615},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J163,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K163&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8259.9820787190893},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J163,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K163&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8502.0056608918094},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J163,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K163&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8680.7230745664801},null,{"$f":"IF(B163=\"\",J156,B163)","v":"NSP76"},"Standing charge",null,"NSP76","Standing charge ($/year)","No",{"$f":"IF($O163=\"No\",0,VLOOKUP($O163,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O163=\"No\",0,VLOOKUP($O163,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O163=\"No\",0,VLOOKUP($O163,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O163=\"No\",0,VLOOKUP($O163,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O163=\"No\",0,VLOOKUP($O163,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP76","Standing charge ($/year)","Standing",{"$f":"IF($X163=\"No\",0,VLOOKUP($X163,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X163=\"No\",0,VLOOKUP($X163,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X163=\"No\",0,VLOOKUP($X163,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X163=\"No\",0,VLOOKUP($X163,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X163=\"No\",0,VLOOKUP($X163,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP76","Standing charge ($/year)",7832.4113637974469,8038.1310122985615,8259.9820787190893,8502.0056608918094,8680.7230745664801]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J164,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K164&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8198003368385196},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J164,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K164&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9201280579118762},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J164,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K164&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.02832293416136},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J164,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K164&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.1463557745940403},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J164,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K164&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2335147356400329},null,"NSP76","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O164=\"No\",0,VLOOKUP($O164,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O164=\"No\",0,VLOOKUP($O164,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O164=\"No\",0,VLOOKUP($O164,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O164=\"No\",0,VLOOKUP($O164,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O164=\"No\",0,VLOOKUP($O164,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X164=\"No\",0,VLOOKUP($X164,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X164=\"No\",0,VLOOKUP($X164,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X164=\"No\",0,VLOOKUP($X164,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X164=\"No\",0,VLOOKUP($X164,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X164=\"No\",0,VLOOKUP($X164,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",3.8198003368385196,3.9201280579118762,4.02832293416136,4.1463557745940403,4.2335147356400329]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J165,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K165&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.503326607135314},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J165,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K165&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.5690769164313365},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J165,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K165&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.6399830080034459},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J165,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K165&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.7173364620888072},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J165,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K165&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.7744565539775077},null,"NSP76","Shoulder",null,null,"Shoulder (c/kWh)","Peak",{"$f":"IF($O165=\"No\",0,VLOOKUP($O165,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O165=\"No\",0,VLOOKUP($O165,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O165=\"No\",0,VLOOKUP($O165,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O165=\"No\",0,VLOOKUP($O165,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O165=\"No\",0,VLOOKUP($O165,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)","No",{"$f":"IF($X165=\"No\",0,VLOOKUP($X165,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X165=\"No\",0,VLOOKUP($X165,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X165=\"No\",0,VLOOKUP($X165,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X165=\"No\",0,VLOOKUP($X165,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X165=\"No\",0,VLOOKUP($X165,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)",2.503326607135314,2.5690769164313365,2.6399830080034459,2.7173364620888072,2.7744565539775077]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J166,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K166&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.4194566683807333},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J166,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K166&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.4567389449771286},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J166,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K166&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.4969446952871222},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J166,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K166&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.5408062816701307},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J166,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K166&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.5731949820094442},null,"NSP76","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O166=\"No\",0,VLOOKUP($O166,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O166=\"No\",0,VLOOKUP($O166,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O166=\"No\",0,VLOOKUP($O166,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O166=\"No\",0,VLOOKUP($O166,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O166=\"No\",0,VLOOKUP($O166,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X166=\"No\",0,VLOOKUP($X166,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X166=\"No\",0,VLOOKUP($X166,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X166=\"No\",0,VLOOKUP($X166,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X166=\"No\",0,VLOOKUP($X166,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X166=\"No\",0,VLOOKUP($X166,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",1.4194566683807333,1.4567389449771286,1.4969446952871222,1.5408062816701307,1.5731949820094442]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J167,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K167&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":62.726653282216311},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J167,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K167&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":64.374179754652815},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J167,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K167&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":66.15089630812345},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J167,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K167&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":68.089166480606792},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J167,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K167&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":69.52044284268365},null,"NSP76","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($O167=\"No\",0,VLOOKUP($O167,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O167=\"No\",0,VLOOKUP($O167,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O167=\"No\",0,VLOOKUP($O167,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O167=\"No\",0,VLOOKUP($O167,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O167=\"No\",0,VLOOKUP($O167,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X167=\"No\",0,VLOOKUP($X167,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X167=\"No\",0,VLOOKUP($X167,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X167=\"No\",0,VLOOKUP($X167,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X167=\"No\",0,VLOOKUP($X167,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X167=\"No\",0,VLOOKUP($X167,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",62.726653282216311,64.374179754652815,66.15089630812345,68.089166480606792,69.52044284268365]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J168,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K168&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":106.08108892821069},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J168,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K168&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":108.86732720315574},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J168,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K168&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":111.8720471562666},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J168,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K168&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":115.14998085390893},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J168,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K168&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":117.57050462014925},null,"NSP76","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($O168=\"No\",0,VLOOKUP($O168,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O168=\"No\",0,VLOOKUP($O168,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O168=\"No\",0,VLOOKUP($O168,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O168=\"No\",0,VLOOKUP($O168,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O168=\"No\",0,VLOOKUP($O168,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X168=\"No\",0,VLOOKUP($X168,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X168=\"No\",0,VLOOKUP($X168,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X168=\"No\",0,VLOOKUP($X168,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X168=\"No\",0,VLOOKUP($X168,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X168=\"No\",0,VLOOKUP($X168,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",106.08108892821069,108.86732720315574,111.8720471562666,115.14998085390893,117.57050462014925]
[null,"NSP77","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J169,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K169&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7832.4113637974469},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J169,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K169&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8038.1310122985615},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J169,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K169&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8259.9820787190893},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J169,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K169&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8502.0056608918094},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J169,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K169&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8680.7230745664801},null,"NSP77","Standing charge",null,"NSP77","Standing charge ($/year)","No",{"$f":"IF($O169=\"No\",0,VLOOKUP($O169,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O169=\"No\",0,VLOOKUP($O169,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O169=\"No\",0,VLOOKUP($O169,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O169=\"No\",0,VLOOKUP($O169,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O169=\"No\",0,VLOOKUP($O169,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP77","Standing charge ($/year)","Standing",{"$f":"IF($X169=\"No\",0,VLOOKUP($X169,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X169=\"No\",0,VLOOKUP($X169,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X169=\"No\",0,VLOOKUP($X169,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X169=\"No\",0,VLOOKUP($X169,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X169=\"No\",0,VLOOKUP($X169,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP77","Standing charge ($/year)",7832.4113637974469,8038.1310122985615,8259.9820787190893,8502.0056608918094,8680.7230745664801]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J170,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K170&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.7516821032311616},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J170,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K170&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.8502206870358866},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J170,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K170&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9564861315859168},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J170,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K170&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0724141005884356},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J170,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K170&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.1580187619470212},null,"NSP77","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O170=\"No\",0,VLOOKUP($O170,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O170=\"No\",0,VLOOKUP($O170,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O170=\"No\",0,VLOOKUP($O170,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O170=\"No\",0,VLOOKUP($O170,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O170=\"No\",0,VLOOKUP($O170,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X170=\"No\",0,VLOOKUP($X170,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X170=\"No\",0,VLOOKUP($X170,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X170=\"No\",0,VLOOKUP($X170,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X170=\"No\",0,VLOOKUP($X170,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X170=\"No\",0,VLOOKUP($X170,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",3.7516821032311616,3.8502206870358866,3.9564861315859168,4.0724141005884356,4.1580187619470212]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J171,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K171&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.4747718523560716},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J171,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K171&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.5397721660449464},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J171,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K171&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.6098694514263552},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J171,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K171&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.6863405560386435},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J171,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K171&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.7428090948250836},null,"NSP77","Shoulder",null,null,"Shoulder (c/kWh)","Peak",{"$f":"IF($O171=\"No\",0,VLOOKUP($O171,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O171=\"No\",0,VLOOKUP($O171,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O171=\"No\",0,VLOOKUP($O171,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O171=\"No\",0,VLOOKUP($O171,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O171=\"No\",0,VLOOKUP($O171,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)","No",{"$f":"IF($X171=\"No\",0,VLOOKUP($X171,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X171=\"No\",0,VLOOKUP($X171,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X171=\"No\",0,VLOOKUP($X171,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X171=\"No\",0,VLOOKUP($X171,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X171=\"No\",0,VLOOKUP($X171,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)",2.4747718523560716,2.5397721660449464,2.6098694514263552,2.6863405560386435,2.7428090948250836]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J172,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K172&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.3398682220403475},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J172,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K172&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.3750600942331168},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J172,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K172&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.4130115219756083},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J172,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K172&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.4544138043220727},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J172,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K172&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.4849864813924751},null,"NSP77","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O172=\"No\",0,VLOOKUP($O172,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O172=\"No\",0,VLOOKUP($O172,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O172=\"No\",0,VLOOKUP($O172,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O172=\"No\",0,VLOOKUP($O172,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O172=\"No\",0,VLOOKUP($O172,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X172=\"No\",0,VLOOKUP($X172,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X172=\"No\",0,VLOOKUP($X172,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X172=\"No\",0,VLOOKUP($X172,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X172=\"No\",0,VLOOKUP($X172,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X172=\"No\",0,VLOOKUP($X172,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",1.3398682220403475,1.3750600942331168,1.4130115219756083,1.4544138043220727,1.4849864813924751]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J173,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K173&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":68.766903079139851},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J173,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K173&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":70.573077764414805},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J173,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K173&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":72.520882862224113},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J173,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K173&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":74.645798350583803},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J173,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K173&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":76.214899166907884},null,"NSP77","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($O173=\"No\",0,VLOOKUP($O173,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O173=\"No\",0,VLOOKUP($O173,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O173=\"No\",0,VLOOKUP($O173,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O173=\"No\",0,VLOOKUP($O173,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O173=\"No\",0,VLOOKUP($O173,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X173=\"No\",0,VLOOKUP($X173,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X173=\"No\",0,VLOOKUP($X173,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X173=\"No\",0,VLOOKUP($X173,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X173=\"No\",0,VLOOKUP($X173,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X173=\"No\",0,VLOOKUP($X173,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",68.766903079139851,70.573077764414805,72.520882862224113,74.645798350583803,76.214899166907884]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J174,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K174&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":114.15178210295838},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J174,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K174&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":117.14999853966643},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J174,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K174&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":120.38331883109028},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J174,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K174&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":123.91063908186972},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J174,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K174&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":126.51531729860528},null,"NSP77","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($O174=\"No\",0,VLOOKUP($O174,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O174=\"No\",0,VLOOKUP($O174,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O174=\"No\",0,VLOOKUP($O174,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O174=\"No\",0,VLOOKUP($O174,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O174=\"No\",0,VLOOKUP($O174,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X174=\"No\",0,VLOOKUP($X174,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X174=\"No\",0,VLOOKUP($X174,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X174=\"No\",0,VLOOKUP($X174,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X174=\"No\",0,VLOOKUP($X174,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X174=\"No\",0,VLOOKUP($X174,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",114.15178210295838,117.14999853966643,120.38331883109028,123.91063908186972,126.51531729860528]
[null,"NSP78","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J175,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K175&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7832.4113637974469},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J175,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K175&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8038.1310122985615},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J175,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K175&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8259.9820787190893},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J175,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K175&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8502.0056608918094},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J175,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K175&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8680.7230745664801},null,"NSP78","Standing charge",null,"NSP78","Standing charge ($/year)","No",{"$f":"IF($O175=\"No\",0,VLOOKUP($O175,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O175=\"No\",0,VLOOKUP($O175,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O175=\"No\",0,VLOOKUP($O175,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O175=\"No\",0,VLOOKUP($O175,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O175=\"No\",0,VLOOKUP($O175,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP78","Standing charge ($/year)","Standing",{"$f":"IF($X175=\"No\",0,VLOOKUP($X175,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X175=\"No\",0,VLOOKUP($X175,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X175=\"No\",0,VLOOKUP($X175,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X175=\"No\",0,VLOOKUP($X175,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X175=\"No\",0,VLOOKUP($X175,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP78","Standing charge ($/year)",7832.4113637974469,8038.1310122985615,8259.9820787190893,8502.0056608918094,8680.7230745664801]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J176,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K176&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.3633303115341979},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J176,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K176&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.451668767897718},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J176,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K176&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.5469342463922722},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J176,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K176&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.6508620423441096},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J176,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K176&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.7276054188972516},null,"NSP78","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O176=\"No\",0,VLOOKUP($O176,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O176=\"No\",0,VLOOKUP($O176,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O176=\"No\",0,VLOOKUP($O176,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O176=\"No\",0,VLOOKUP($O176,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O176=\"No\",0,VLOOKUP($O176,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X176=\"No\",0,VLOOKUP($X176,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X176=\"No\",0,VLOOKUP($X176,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X176=\"No\",0,VLOOKUP($X176,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X176=\"No\",0,VLOOKUP($X176,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X176=\"No\",0,VLOOKUP($X176,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",3.3633303115341979,3.451668767897718,3.5469342463922722,3.6508620423441096,3.7276054188972516]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J177,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K177&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.2198441242578109},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J177,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K177&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.2781487167719829},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J177,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K177&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.3410252388773247},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J177,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K177&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.4096190092838699},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J177,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K177&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.4602706901291826},null,"NSP78","Shoulder",null,null,"Shoulder (c/kWh)","Peak",{"$f":"IF($O177=\"No\",0,VLOOKUP($O177,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O177=\"No\",0,VLOOKUP($O177,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O177=\"No\",0,VLOOKUP($O177,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O177=\"No\",0,VLOOKUP($O177,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O177=\"No\",0,VLOOKUP($O177,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)","No",{"$f":"IF($X177=\"No\",0,VLOOKUP($X177,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X177=\"No\",0,VLOOKUP($X177,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X177=\"No\",0,VLOOKUP($X177,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X177=\"No\",0,VLOOKUP($X177,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X177=\"No\",0,VLOOKUP($X177,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)",2.2198441242578109,2.2781487167719829,2.3410252388773247,2.4096190092838699,2.4602706901291826]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J178,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K178&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.1609087865895826},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J178,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K178&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.1914002580440741},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J178,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K178&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.2242827051423315},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J178,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K178&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.2601550936132522},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J178,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K178&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.286644332522545},null,"NSP78","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O178=\"No\",0,VLOOKUP($O178,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O178=\"No\",0,VLOOKUP($O178,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O178=\"No\",0,VLOOKUP($O178,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O178=\"No\",0,VLOOKUP($O178,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O178=\"No\",0,VLOOKUP($O178,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X178=\"No\",0,VLOOKUP($X178,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X178=\"No\",0,VLOOKUP($X178,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X178=\"No\",0,VLOOKUP($X178,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X178=\"No\",0,VLOOKUP($X178,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X178=\"No\",0,VLOOKUP($X178,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",1.1609087865895826,1.1914002580440741,1.2242827051423315,1.2601550936132522,1.286644332522545]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J179,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K179&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":75.64997842912247},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J179,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K179&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":77.636938287166828},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J179,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K179&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":79.779704749455107},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J179,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K179&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":82.117309086139002},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J179,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K179&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":83.843465675907595},null,"NSP78","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($O179=\"No\",0,VLOOKUP($O179,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O179=\"No\",0,VLOOKUP($O179,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O179=\"No\",0,VLOOKUP($O179,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O179=\"No\",0,VLOOKUP($O179,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O179=\"No\",0,VLOOKUP($O179,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X179=\"No\",0,VLOOKUP($X179,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X179=\"No\",0,VLOOKUP($X179,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X179=\"No\",0,VLOOKUP($X179,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X179=\"No\",0,VLOOKUP($X179,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X179=\"No\",0,VLOOKUP($X179,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",75.64997842912247,77.636938287166828,79.779704749455107,82.117309086139002,83.843465675907595]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J180,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K180&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":125.15959462927567},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J180,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K180&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":128.44693317902124},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J180,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K180&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":131.99204696985302},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J180,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K180&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":135.85951153836061},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J180,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K180&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":138.7153624391577},null,"NSP78","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($O180=\"No\",0,VLOOKUP($O180,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O180=\"No\",0,VLOOKUP($O180,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O180=\"No\",0,VLOOKUP($O180,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O180=\"No\",0,VLOOKUP($O180,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O180=\"No\",0,VLOOKUP($O180,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X180=\"No\",0,VLOOKUP($X180,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X180=\"No\",0,VLOOKUP($X180,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X180=\"No\",0,VLOOKUP($X180,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X180=\"No\",0,VLOOKUP($X180,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X180=\"No\",0,VLOOKUP($X180,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",125.15959462927567,128.44693317902124,131.99204696985302,135.85951153836061,138.7153624391577]
[null,"NSP81","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J181,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K181&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7832.4113637974469},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J181,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K181&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8038.1310122985615},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J181,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K181&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8259.9820787190893},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J181,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K181&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8502.0056608918094},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J181,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K181&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8680.7230745664801},null,"NSP81","Standing charge",null,"NSP81","Standing charge ($/year)","No",{"$f":"IF($O181=\"No\",0,VLOOKUP($O181,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O181=\"No\",0,VLOOKUP($O181,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O181=\"No\",0,VLOOKUP($O181,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O181=\"No\",0,VLOOKUP($O181,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O181=\"No\",0,VLOOKUP($O181,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP81","Standing charge ($/year)","Standing",{"$f":"IF($X181=\"No\",0,VLOOKUP($X181,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X181=\"No\",0,VLOOKUP($X181,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X181=\"No\",0,VLOOKUP($X181,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X181=\"No\",0,VLOOKUP($X181,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X181=\"No\",0,VLOOKUP($X181,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP81","Standing charge ($/year)",7832.4113637974469,8038.1310122985615,8259.9820787190893,8502.0056608918094,8680.7230745664801]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J182,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K182&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.73265751264054424},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J182,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K182&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.75190088980390068},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J182,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K182&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.77265322812611958},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J182,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K182&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.79529253899462427},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J182,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K182&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.81201007969654049},null,"NSP81","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O182=\"No\",0,VLOOKUP($O182,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O182=\"No\",0,VLOOKUP($O182,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O182=\"No\",0,VLOOKUP($O182,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O182=\"No\",0,VLOOKUP($O182,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O182=\"No\",0,VLOOKUP($O182,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X182=\"No\",0,VLOOKUP($X182,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X182=\"No\",0,VLOOKUP($X182,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X182=\"No\",0,VLOOKUP($X182,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X182=\"No\",0,VLOOKUP($X182,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X182=\"No\",0,VLOOKUP($X182,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",0.73265751264054424,0.75190088980390068,0.77265322812611958,0.79529253899462427,0.81201007969654049]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J183,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K183&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.29639326647731107},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J183,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K183&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.30417808723885076},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J183,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K183&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.31257335137829384},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J183,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K183&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.32173198168418893},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J183,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K183&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.32849498678632777},null,"NSP81","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O183=\"No\",0,VLOOKUP($O183,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O183=\"No\",0,VLOOKUP($O183,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O183=\"No\",0,VLOOKUP($O183,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O183=\"No\",0,VLOOKUP($O183,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O183=\"No\",0,VLOOKUP($O183,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X183=\"No\",0,VLOOKUP($X183,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X183=\"No\",0,VLOOKUP($X183,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X183=\"No\",0,VLOOKUP($X183,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X183=\"No\",0,VLOOKUP($X183,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X183=\"No\",0,VLOOKUP($X183,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",0.29639326647731107,0.30417808723885076,0.31257335137829384,0.32173198168418893,0.32849498678632777]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J184,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K184&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":49.713166091322968},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J184,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K184&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":51.018891056364396},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J184,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K184&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":52.427003883976859},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J184,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K184&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":53.963153861259961},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J184,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K184&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":55.097492707465939},null,"NSP81","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($O184=\"No\",0,VLOOKUP($O184,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O184=\"No\",0,VLOOKUP($O184,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O184=\"No\",0,VLOOKUP($O184,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O184=\"No\",0,VLOOKUP($O184,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O184=\"No\",0,VLOOKUP($O184,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X184=\"No\",0,VLOOKUP($X184,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X184=\"No\",0,VLOOKUP($X184,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X184=\"No\",0,VLOOKUP($X184,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X184=\"No\",0,VLOOKUP($X184,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X184=\"No\",0,VLOOKUP($X184,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",49.713166091322968,51.018891056364396,52.427003883976859,53.963153861259961,55.097492707465939]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J185,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K185&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":81.474711721502715},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J185,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K185&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":83.614659213861032},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J185,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K185&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":85.922409770128667},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J185,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K185&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":88.439999905712057},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J185,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K185&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":90.299063364260618},null,"NSP81","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($O185=\"No\",0,VLOOKUP($O185,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O185=\"No\",0,VLOOKUP($O185,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O185=\"No\",0,VLOOKUP($O185,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O185=\"No\",0,VLOOKUP($O185,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O185=\"No\",0,VLOOKUP($O185,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X185=\"No\",0,VLOOKUP($X185,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X185=\"No\",0,VLOOKUP($X185,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X185=\"No\",0,VLOOKUP($X185,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X185=\"No\",0,VLOOKUP($X185,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X185=\"No\",0,VLOOKUP($X185,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",81.474711721502715,83.614659213861032,85.922409770128667,88.439999905712057,90.299063364260618]
[null,"NSP82","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J186,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K186&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7832.4113637974469},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J186,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K186&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8038.1310122985615},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J186,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K186&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8259.9820787190893},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J186,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K186&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8502.0056608918094},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J186,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K186&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8680.7230745664801},null,"NSP82","Standing charge",null,"NSP82","Standing charge ($/year)","No",{"$f":"IF($O186=\"No\",0,VLOOKUP($O186,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O186=\"No\",0,VLOOKUP($O186,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O186=\"No\",0,VLOOKUP($O186,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O186=\"No\",0,VLOOKUP($O186,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O186=\"No\",0,VLOOKUP($O186,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP82","Standing charge ($/year)","Standing",{"$f":"IF($X186=\"No\",0,VLOOKUP($X186,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X186=\"No\",0,VLOOKUP($X186,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X186=\"No\",0,VLOOKUP($X186,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X186=\"No\",0,VLOOKUP($X186,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X186=\"No\",0,VLOOKUP($X186,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP82","Standing charge ($/year)",7832.4113637974469,8038.1310122985615,8259.9820787190893,8502.0056608918094,8680.7230745664801]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J187,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K187&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.65815450592132096},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J187,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K187&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.67544104863834109},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J187,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K187&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.69408310818120567},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J187,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K187&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.71442025644214235},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J187,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K187&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.72943781178151879},null,"NSP82","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O187=\"No\",0,VLOOKUP($O187,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O187=\"No\",0,VLOOKUP($O187,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O187=\"No\",0,VLOOKUP($O187,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O187=\"No\",0,VLOOKUP($O187,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O187=\"No\",0,VLOOKUP($O187,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X187=\"No\",0,VLOOKUP($X187,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X187=\"No\",0,VLOOKUP($X187,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X187=\"No\",0,VLOOKUP($X187,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X187=\"No\",0,VLOOKUP($X187,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X187=\"No\",0,VLOOKUP($X187,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",0.65815450592132096,0.67544104863834109,0.69408310818120567,0.71442025644214235,0.72943781178151879]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J188,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K188&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.65815450592132096},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J188,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K188&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.67544104863834109},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J188,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K188&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.69408310818120567},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J188,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K188&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.71442025644214235},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J188,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K188&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.72943781178151879},null,"NSP82","Shoulder",null,null,"Shoulder (c/kWh)","Peak",{"$f":"IF($O188=\"No\",0,VLOOKUP($O188,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O188=\"No\",0,VLOOKUP($O188,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O188=\"No\",0,VLOOKUP($O188,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O188=\"No\",0,VLOOKUP($O188,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O188=\"No\",0,VLOOKUP($O188,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)","No",{"$f":"IF($X188=\"No\",0,VLOOKUP($X188,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X188=\"No\",0,VLOOKUP($X188,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X188=\"No\",0,VLOOKUP($X188,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X188=\"No\",0,VLOOKUP($X188,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X188=\"No\",0,VLOOKUP($X188,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)",0.65815450592132096,0.67544104863834109,0.69408310818120567,0.71442025644214235,0.72943781178151879]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J189,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K189&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.5607307403103261},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J189,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K189&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.57545843085701909},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J189,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K189&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.59134098693516468},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J189,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K189&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.60866771507811412},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J189,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K189&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.62146228663743508},null,"NSP82","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O189=\"No\",0,VLOOKUP($O189,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O189=\"No\",0,VLOOKUP($O189,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O189=\"No\",0,VLOOKUP($O189,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O189=\"No\",0,VLOOKUP($O189,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O189=\"No\",0,VLOOKUP($O189,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X189=\"No\",0,VLOOKUP($X189,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X189=\"No\",0,VLOOKUP($X189,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X189=\"No\",0,VLOOKUP($X189,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X189=\"No\",0,VLOOKUP($X189,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X189=\"No\",0,VLOOKUP($X189,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",0.5607307403103261,0.57545843085701909,0.59134098693516468,0.60866771507811412,0.62146228663743508]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J190,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K190&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":45.57147079921635},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J190,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K190&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":46.768413416125618},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J190,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K190&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":48.05921377447865},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J190,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K190&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":49.467384272096432},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J190,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K190&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":50.507219262918213},null,"NSP82","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($O190=\"No\",0,VLOOKUP($O190,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O190=\"No\",0,VLOOKUP($O190,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O190=\"No\",0,VLOOKUP($O190,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O190=\"No\",0,VLOOKUP($O190,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O190=\"No\",0,VLOOKUP($O190,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X190=\"No\",0,VLOOKUP($X190,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X190=\"No\",0,VLOOKUP($X190,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X190=\"No\",0,VLOOKUP($X190,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X190=\"No\",0,VLOOKUP($X190,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X190=\"No\",0,VLOOKUP($X190,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",45.57147079921635,46.768413416125618,48.05921377447865,49.467384272096432,50.507219262918213]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J191,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K191&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":74.576160430006269},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J191,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K191&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":76.534916271296169},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J191,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K191&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":78.647267110964492},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J191,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K191&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":80.951690187538773},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J191,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K191&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":82.653344747645548},null,"NSP82","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($O191=\"No\",0,VLOOKUP($O191,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O191=\"No\",0,VLOOKUP($O191,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O191=\"No\",0,VLOOKUP($O191,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O191=\"No\",0,VLOOKUP($O191,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O191=\"No\",0,VLOOKUP($O191,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X191=\"No\",0,VLOOKUP($X191,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X191=\"No\",0,VLOOKUP($X191,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X191=\"No\",0,VLOOKUP($X191,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X191=\"No\",0,VLOOKUP($X191,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X191=\"No\",0,VLOOKUP($X191,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",74.576160430006269,76.534916271296169,78.647267110964492,80.951690187538773,82.653344747645548]
[null,"NSP83","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J192,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K192&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7832.4113637974469},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J192,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K192&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8038.1310122985615},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J192,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K192&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8259.9820787190893},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J192,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K192&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8502.0056608918094},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J192,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K192&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8680.7230745664801},null,"NSP83","Standing charge",null,"NSP83","Standing charge ($/year)","No",{"$f":"IF($O192=\"No\",0,VLOOKUP($O192,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O192=\"No\",0,VLOOKUP($O192,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O192=\"No\",0,VLOOKUP($O192,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O192=\"No\",0,VLOOKUP($O192,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O192=\"No\",0,VLOOKUP($O192,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP83","Standing charge ($/year)","Standing",{"$f":"IF($X192=\"No\",0,VLOOKUP($X192,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X192=\"No\",0,VLOOKUP($X192,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X192=\"No\",0,VLOOKUP($X192,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X192=\"No\",0,VLOOKUP($X192,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X192=\"No\",0,VLOOKUP($X192,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP83","Standing charge ($/year)",7832.4113637974469,8038.1310122985615,8259.9820787190893,8502.0056608918094,8680.7230745664801]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J193,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K193&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.044075911471415},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J193,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K193&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.360415662787458},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J193,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K193&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":12.701561059894672},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J193,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K193&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":13.073726190230881},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J193,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K193&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":13.348543994993879},null,"NSP83","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O193=\"No\",0,VLOOKUP($O193,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O193=\"No\",0,VLOOKUP($O193,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O193=\"No\",0,VLOOKUP($O193,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O193=\"No\",0,VLOOKUP($O193,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O193=\"No\",0,VLOOKUP($O193,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X193=\"No\",0,VLOOKUP($X193,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X193=\"No\",0,VLOOKUP($X193,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X193=\"No\",0,VLOOKUP($X193,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X193=\"No\",0,VLOOKUP($X193,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X193=\"No\",0,VLOOKUP($X193,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",12.044075911471415,12.360415662787458,12.701561059894672,13.073726190230881,13.348543994993879]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J194,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K194&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2144407203329326},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J194,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K194&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3251337398062262},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J194,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K194&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.4445067048797364},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J194,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K194&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.5747340375124574},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J194,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K194&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.6708977744050939},null,"NSP83","Shoulder",null,null,"Shoulder (c/kWh)","Peak",{"$f":"IF($O194=\"No\",0,VLOOKUP($O194,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O194=\"No\",0,VLOOKUP($O194,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O194=\"No\",0,VLOOKUP($O194,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O194=\"No\",0,VLOOKUP($O194,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O194=\"No\",0,VLOOKUP($O194,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)","No",{"$f":"IF($X194=\"No\",0,VLOOKUP($X194,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X194=\"No\",0,VLOOKUP($X194,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X194=\"No\",0,VLOOKUP($X194,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X194=\"No\",0,VLOOKUP($X194,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X194=\"No\",0,VLOOKUP($X194,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Shoulder (c/kWh)",4.2144407203329326,4.3251337398062262,4.4445067048797364,4.5747340375124574,4.6708977744050939]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J195,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K195&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.3124266568678624},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J195,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K195&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.3468977715723698},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J195,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K195&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.3840719239375869},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J195,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K195&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.4246262546641748},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J195,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K195&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.4545727790305096},null,"NSP83","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O195=\"No\",0,VLOOKUP($O195,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O195=\"No\",0,VLOOKUP($O195,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O195=\"No\",0,VLOOKUP($O195,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O195=\"No\",0,VLOOKUP($O195,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O195=\"No\",0,VLOOKUP($O195,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X195=\"No\",0,VLOOKUP($X195,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X195=\"No\",0,VLOOKUP($X195,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X195=\"No\",0,VLOOKUP($X195,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X195=\"No\",0,VLOOKUP($X195,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X195=\"No\",0,VLOOKUP($X195,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",1.3124266568678624,1.3468977715723698,1.3840719239375869,1.4246262546641748,1.4545727790305096]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J196,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K196&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.2981620690044338},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J196,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K196&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.4373192184329451},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J196,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K196&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.5873883159921345},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J196,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K196&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.7511029248543508},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J196,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K196&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.8719946628162134},null,{"$f":"IF(B196=\"\",J195,B196)","v":"NSP83"},"Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($O196=\"No\",0,VLOOKUP($O196,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O196=\"No\",0,VLOOKUP($O196,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O196=\"No\",0,VLOOKUP($O196,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O196=\"No\",0,VLOOKUP($O196,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O196=\"No\",0,VLOOKUP($O196,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X196=\"No\",0,VLOOKUP($X196,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X196=\"No\",0,VLOOKUP($X196,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X196=\"No\",0,VLOOKUP($X196,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X196=\"No\",0,VLOOKUP($X196,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X196=\"No\",0,VLOOKUP($X196,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",{"$f":"D196+P196+Y196","v":5.2981620690044338},{"$f":"E196+Q196+Z196","v":5.4373192184329451},{"$f":"F196+R196+AA196","v":5.5873883159921345},{"$f":"G196+S196+AB196","v":5.7511029248543508},{"$f":"H196+T196+AC196","v":5.8719946628162134}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J197,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K197&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.7534851574855868},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J197,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K197&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.9833969695848666},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J197,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K197&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.2313372177261357},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J197,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K197&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.5018222236724057},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J197,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K197&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.7015563994354821},null,"NSP83","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($O197=\"No\",0,VLOOKUP($O197,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O197=\"No\",0,VLOOKUP($O197,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O197=\"No\",0,VLOOKUP($O197,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O197=\"No\",0,VLOOKUP($O197,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O197=\"No\",0,VLOOKUP($O197,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X197=\"No\",0,VLOOKUP($X197,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X197=\"No\",0,VLOOKUP($X197,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X197=\"No\",0,VLOOKUP($X197,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X197=\"No\",0,VLOOKUP($X197,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X197=\"No\",0,VLOOKUP($X197,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",8.7534851574855868,8.9833969695848666,9.2313372177261357,9.5018222236724057,9.7015563994354821]
[null,"NAL84","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J198,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K198&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":7832.4113637974469},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J198,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K198&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8038.1310122985615},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J198,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K198&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8259.9820787190893},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J198,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K198&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8502.0056608918094},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J198,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K198&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8680.7230745664801},null,"NAL84","Standing charge",null,"NAL84","Standing charge ($/year)","Individual",null,null,null,null,null,null,"NAL84","Standing charge ($/year)","Standing",{"$f":"IF($X198=\"No\",0,VLOOKUP($X198,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X198=\"No\",0,VLOOKUP($X198,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X198=\"No\",0,VLOOKUP($X198,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X198=\"No\",0,VLOOKUP($X198,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X198=\"No\",0,VLOOKUP($X198,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NAL84","Standing charge ($/year)",{"$f":"D198+P198+Y198","v":7832.4113637974469},{"$f":"E198+Q198+Z198","v":8038.1310122985615},{"$f":"F198+R198+AA198","v":8259.9820787190893},{"$f":"G198+S198+AB198","v":8502.0056608918094},{"$f":"H198+T198+AC198","v":8680.7230745664801}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J199,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K199&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.73265751264054424},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J199,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K199&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.75190088980390068},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J199,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K199&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.77265322812611958},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J199,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K199&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.79529253899462427},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J199,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K199&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.81201007969654049},null,"NAL84","Peak",null,null,"Peak (c/kWh)","No",null,null,null,null,null,null,null,"Peak (c/kWh)","No",{"$f":"IF($X199=\"No\",0,VLOOKUP($X199,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X199=\"No\",0,VLOOKUP($X199,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X199=\"No\",0,VLOOKUP($X199,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X199=\"No\",0,VLOOKUP($X199,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X199=\"No\",0,VLOOKUP($X199,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",0.73265751264054424,0.75190088980390068,0.77265322812611958,0.79529253899462427,0.81201007969654049]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J200,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K200&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.29639326647731107},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J200,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K200&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.30417808723885076},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J200,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K200&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.31257335137829384},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J200,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K200&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.32173198168418893},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J200,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K200&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.32849498678632777},null,"NAL84","Off peak",null,null,"Off peak (c/kWh)","No",null,null,null,null,null,null,null,"Off peak (c/kWh)","No",{"$f":"IF($X200=\"No\",0,VLOOKUP($X200,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X200=\"No\",0,VLOOKUP($X200,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X200=\"No\",0,VLOOKUP($X200,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X200=\"No\",0,VLOOKUP($X200,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X200=\"No\",0,VLOOKUP($X200,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",0.29639326647731107,0.30417808723885076,0.31257335137829384,0.32173198168418893,0.32849498678632777]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J201,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K201&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":49.713166091322968},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J201,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K201&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":51.018891056364396},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J201,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K201&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":52.427003883976859},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J201,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K201&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":53.963153861259961},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J201,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K201&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":55.097492707465939},null,"NAL84","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",null,null,null,null,null,null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X201=\"No\",0,VLOOKUP($X201,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X201=\"No\",0,VLOOKUP($X201,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X201=\"No\",0,VLOOKUP($X201,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X201=\"No\",0,VLOOKUP($X201,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X201=\"No\",0,VLOOKUP($X201,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",49.713166091322968,51.018891056364396,52.427003883976859,53.963153861259961,55.097492707465939]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J202,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K202&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":81.474711721502715},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J202,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K202&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":83.614659213861032},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J202,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K202&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":85.922409770128667},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J202,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K202&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":88.439999905712057},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J202,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K202&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":90.299063364260618},null,"NAL84","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",null,null,null,null,null,null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X202=\"No\",0,VLOOKUP($X202,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X202=\"No\",0,VLOOKUP($X202,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X202=\"No\",0,VLOOKUP($X202,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X202=\"No\",0,VLOOKUP($X202,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X202=\"No\",0,VLOOKUP($X202,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",81.474711721502715,83.614659213861032,85.922409770128667,88.439999905712057,90.299063364260618]
[null,"NSP91","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J203,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K203&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":27915.587879494873},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J203,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K203&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":28648.795656708371},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J203,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K203&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":29439.497606997567},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J203,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K203&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":30302.096653860834},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J203,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K203&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":30939.065453800427},null,{"$f":"IF(B203=\"\",J197,B203)","v":"NSP91"},"Standing charge",null,"NSP91","Standing charge ($/year)","No",{"$f":"IF($O203=\"No\",0,VLOOKUP($O203,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O203=\"No\",0,VLOOKUP($O203,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O203=\"No\",0,VLOOKUP($O203,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O203=\"No\",0,VLOOKUP($O203,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O203=\"No\",0,VLOOKUP($O203,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP91","Standing charge ($/year)","Standing",{"$f":"IF($X203=\"No\",0,VLOOKUP($X203,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X203=\"No\",0,VLOOKUP($X203,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X203=\"No\",0,VLOOKUP($X203,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X203=\"No\",0,VLOOKUP($X203,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X203=\"No\",0,VLOOKUP($X203,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP91","Standing charge ($/year)",27915.587879494873,28648.795656708371,29439.497606997567,30302.096653860834,30939.065453800427]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J204,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K204&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.66364305108427601},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J204,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K204&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.68107375139584292},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J204,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K204&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.69987127258914206},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J204,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K204&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.72037801834688475},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J204,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K204&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.73552080952370635},null,"NSP91","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O204=\"No\",0,VLOOKUP($O204,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O204=\"No\",0,VLOOKUP($O204,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O204=\"No\",0,VLOOKUP($O204,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O204=\"No\",0,VLOOKUP($O204,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O204=\"No\",0,VLOOKUP($O204,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X204=\"No\",0,VLOOKUP($X204,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X204=\"No\",0,VLOOKUP($X204,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X204=\"No\",0,VLOOKUP($X204,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X204=\"No\",0,VLOOKUP($X204,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X204=\"No\",0,VLOOKUP($X204,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",0.66364305108427601,0.68107375139584292,0.69987127258914206,0.72037801834688475,0.73552080952370635]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J205,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K205&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":6.2400348541257533E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J205,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K205&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":6.4039304562846094E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J205,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K205&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":6.5806778617244932E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J205,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K205&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":6.773496588695177E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J205,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K205&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":6.9158796733635577E-2},null,"NSP91","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O205=\"No\",0,VLOOKUP($O205,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O205=\"No\",0,VLOOKUP($O205,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O205=\"No\",0,VLOOKUP($O205,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O205=\"No\",0,VLOOKUP($O205,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O205=\"No\",0,VLOOKUP($O205,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X205=\"No\",0,VLOOKUP($X205,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X205=\"No\",0,VLOOKUP($X205,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X205=\"No\",0,VLOOKUP($X205,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X205=\"No\",0,VLOOKUP($X205,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X205=\"No\",0,VLOOKUP($X205,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",6.2400348541257533E-2,6.4039304562846094E-2,6.5806778617244932E-2,6.773496588695177E-2,6.9158796733635577E-2]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J206,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K206&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.3129731386227896},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J206,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K206&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.3999889550699836},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J206,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K206&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.4938280794069976},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J206,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K206&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.5961998254005243},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J206,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K206&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.6717941683694124},null,"NSP91","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($O206=\"No\",0,VLOOKUP($O206,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O206=\"No\",0,VLOOKUP($O206,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O206=\"No\",0,VLOOKUP($O206,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O206=\"No\",0,VLOOKUP($O206,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O206=\"No\",0,VLOOKUP($O206,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X206=\"No\",0,VLOOKUP($X206,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X206=\"No\",0,VLOOKUP($X206,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X206=\"No\",0,VLOOKUP($X206,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X206=\"No\",0,VLOOKUP($X206,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X206=\"No\",0,VLOOKUP($X206,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",3.3129731386227896,3.3999889550699836,3.4938280794069976,3.5961998254005243,3.6717941683694124]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J207,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K207&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.4619286879997313},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J207,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K207&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.6053871961964559},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J207,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K207&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.760094941725046},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J207,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K207&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.9288699824170763},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J207,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K207&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":6.0534984937982159},null,"NSP91","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($O207=\"No\",0,VLOOKUP($O207,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O207=\"No\",0,VLOOKUP($O207,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O207=\"No\",0,VLOOKUP($O207,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O207=\"No\",0,VLOOKUP($O207,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O207=\"No\",0,VLOOKUP($O207,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X207=\"No\",0,VLOOKUP($X207,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X207=\"No\",0,VLOOKUP($X207,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X207=\"No\",0,VLOOKUP($X207,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X207=\"No\",0,VLOOKUP($X207,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X207=\"No\",0,VLOOKUP($X207,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",5.4619286879997313,5.6053871961964559,5.760094941725046,5.9288699824170763,6.0534984937982159]
[null,"NEE93","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J208,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K208&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J208,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K208&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J208,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K208&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J208,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K208&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J208,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K208&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0},null,"NEE93","Standing charge",null,"NEE93","Standing charge ($/year)","No",{"$f":"IF($O208=\"No\",0,VLOOKUP($O208,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O208=\"No\",0,VLOOKUP($O208,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O208=\"No\",0,VLOOKUP($O208,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O208=\"No\",0,VLOOKUP($O208,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O208=\"No\",0,VLOOKUP($O208,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NEE93","Standing charge ($/year)","No",{"$f":"IF($X208=\"No\",0,VLOOKUP($X208,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X208=\"No\",0,VLOOKUP($X208,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X208=\"No\",0,VLOOKUP($X208,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X208=\"No\",0,VLOOKUP($X208,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X208=\"No\",0,VLOOKUP($X208,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NEE93","Standing charge ($/year)",0,0,0,0,0]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J209,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K209&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.3055315196160944},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J209,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K209&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.3398215323398814},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J209,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K209&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.3768003816903092},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J209,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K209&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.4171416508526182},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J209,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K209&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.446930844220959},null,"NEE93","Peak",null,null,"Peak (c/kWh)","Peak-NEE93",{"$f":"IF($O209=\"No\",0,VLOOKUP($O209,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O209=\"No\",0,VLOOKUP($O209,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O209=\"No\",0,VLOOKUP($O209,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O209=\"No\",0,VLOOKUP($O209,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O209=\"No\",0,VLOOKUP($O209,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X209=\"No\",0,VLOOKUP($X209,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X209=\"No\",0,VLOOKUP($X209,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X209=\"No\",0,VLOOKUP($X209,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X209=\"No\",0,VLOOKUP($X209,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X209=\"No\",0,VLOOKUP($X209,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",1.3055315196160944,1.3398215323398814,1.3768003816903092,1.4171416508526182,1.446930844220959]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J210,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K210&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.3055315196160944},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J210,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K210&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.3398215323398814},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J210,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K210&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.3768003816903092},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J210,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K210&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.4171416508526182},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J210,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K210&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":1.446930844220959},null,"NEE93","Off peak",null,null,"Off peak (c/kWh)","Off Peak-NEE93",{"$f":"IF($O210=\"No\",0,VLOOKUP($O210,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O210=\"No\",0,VLOOKUP($O210,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O210=\"No\",0,VLOOKUP($O210,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O210=\"No\",0,VLOOKUP($O210,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O210=\"No\",0,VLOOKUP($O210,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X210=\"No\",0,VLOOKUP($X210,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X210=\"No\",0,VLOOKUP($X210,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X210=\"No\",0,VLOOKUP($X210,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X210=\"No\",0,VLOOKUP($X210,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X210=\"No\",0,VLOOKUP($X210,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",1.3055315196160944,1.3398215323398814,1.3768003816903092,1.4171416508526182,1.446930844220959]
[null,"NSP94","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J211,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K211&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":27915.587879494873},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J211,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K211&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":28648.795656708371},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J211,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K211&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":29439.497606997567},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J211,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K211&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":30302.096653860834},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J211,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K211&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":30939.065453800427},null,"NSP94","Standing charge",null,"NSP94","Standing charge ($/year)","No",{"$f":"IF($O211=\"No\",0,VLOOKUP($O211,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O211=\"No\",0,VLOOKUP($O211,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O211=\"No\",0,VLOOKUP($O211,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O211=\"No\",0,VLOOKUP($O211,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O211=\"No\",0,VLOOKUP($O211,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP94","Standing charge ($/year)","Standing",{"$f":"IF($X211=\"No\",0,VLOOKUP($X211,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X211=\"No\",0,VLOOKUP($X211,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X211=\"No\",0,VLOOKUP($X211,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X211=\"No\",0,VLOOKUP($X211,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X211=\"No\",0,VLOOKUP($X211,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP94","Standing charge ($/year)",27915.587879494873,28648.795656708371,29439.497606997567,30302.096653860834,30939.065453800427]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J212,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K212&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.61862278303926221},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J212,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K212&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.63487101817025215},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J212,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K212&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.65239335168348522},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J212,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K212&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.67150895925446308},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J212,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K212&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.68562449260553582},null,"NSP94","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O212=\"No\",0,VLOOKUP($O212,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O212=\"No\",0,VLOOKUP($O212,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O212=\"No\",0,VLOOKUP($O212,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O212=\"No\",0,VLOOKUP($O212,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O212=\"No\",0,VLOOKUP($O212,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X212=\"No\",0,VLOOKUP($X212,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X212=\"No\",0,VLOOKUP($X212,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X212=\"No\",0,VLOOKUP($X212,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X212=\"No\",0,VLOOKUP($X212,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X212=\"No\",0,VLOOKUP($X212,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",0.61862278303926221,0.63487101817025215,0.65239335168348522,0.67150895925446308,0.68562449260553582]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J213,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K213&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9729244404841782E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J213,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K213&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0772739928066737E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J213,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K213&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.1898060704760799E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J213,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K213&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3125704862001971E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J213,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K213&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.4032233832135087E-2},null,"NSP94","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O213=\"No\",0,VLOOKUP($O213,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O213=\"No\",0,VLOOKUP($O213,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O213=\"No\",0,VLOOKUP($O213,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O213=\"No\",0,VLOOKUP($O213,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O213=\"No\",0,VLOOKUP($O213,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X213=\"No\",0,VLOOKUP($X213,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X213=\"No\",0,VLOOKUP($X213,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X213=\"No\",0,VLOOKUP($X213,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X213=\"No\",0,VLOOKUP($X213,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X213=\"No\",0,VLOOKUP($X213,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",3.9729244404841782E-2,4.0772739928066737E-2,4.1898060704760799E-2,4.3125704862001971E-2,4.4032233832135087E-2]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J214,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K214&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.468740601367561},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J214,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K214&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.5335825031988675},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J214,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K214&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.6035089549249051},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J214,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K214&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.6797936922868768},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J214,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K214&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.7361246119509515},null,"NSP94","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($O214=\"No\",0,VLOOKUP($O214,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O214=\"No\",0,VLOOKUP($O214,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O214=\"No\",0,VLOOKUP($O214,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O214=\"No\",0,VLOOKUP($O214,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O214=\"No\",0,VLOOKUP($O214,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X214=\"No\",0,VLOOKUP($X214,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X214=\"No\",0,VLOOKUP($X214,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X214=\"No\",0,VLOOKUP($X214,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X214=\"No\",0,VLOOKUP($X214,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X214=\"No\",0,VLOOKUP($X214,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",2.468740601367561,2.5335825031988675,2.6035089549249051,2.6797936922868768,2.7361246119509515]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J215,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K215&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.106040067559519},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J215,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K215&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2138859250095164},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J215,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K215&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3301884690719934},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J215,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K215&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.4570661928709203},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J215,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K215&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.5507564789443302},null,"NSP94","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($O215=\"No\",0,VLOOKUP($O215,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O215=\"No\",0,VLOOKUP($O215,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O215=\"No\",0,VLOOKUP($O215,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O215=\"No\",0,VLOOKUP($O215,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O215=\"No\",0,VLOOKUP($O215,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X215=\"No\",0,VLOOKUP($X215,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X215=\"No\",0,VLOOKUP($X215,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X215=\"No\",0,VLOOKUP($X215,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X215=\"No\",0,VLOOKUP($X215,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X215=\"No\",0,VLOOKUP($X215,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",4.106040067559519,4.2138859250095164,4.3301884690719934,4.4570661928709203,4.5507564789443302]
[null,"STSS","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J216,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K216&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":27915.587879494873},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J216,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K216&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":28648.795656708371},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J216,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K216&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":29439.497606997567},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J216,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K216&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":30302.096653860834},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J216,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K216&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":30939.065453800427},null,{"$f":"IF(B216=\"\",J215,B216)","v":"STSS"},"Standing charge",null,"SSDT","Standing charge ($/year)","No",{"$f":"IF($O216=\"No\",0,VLOOKUP($O216,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O216=\"No\",0,VLOOKUP($O216,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O216=\"No\",0,VLOOKUP($O216,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O216=\"No\",0,VLOOKUP($O216,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O216=\"No\",0,VLOOKUP($O216,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"SSDT","Standing charge ($/year)","Standing",{"$f":"IF($X216=\"No\",0,VLOOKUP($X216,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X216=\"No\",0,VLOOKUP($X216,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X216=\"No\",0,VLOOKUP($X216,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X216=\"No\",0,VLOOKUP($X216,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X216=\"No\",0,VLOOKUP($X216,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"SSDT","Standing charge ($/year)",{"$f":"D216+P216+Y216","v":27915.587879494873},{"$f":"E216+Q216+Z216","v":28648.795656708371},{"$f":"F216+R216+AA216","v":29439.497606997567},{"$f":"G216+S216+AB216","v":30302.096653860834},{"$f":"H216+T216+AC216","v":30939.065453800427}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J217,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K217&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.61862278303926221},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J217,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K217&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.63487101817025215},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J217,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K217&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.65239335168348522},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J217,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K217&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.67150895925446308},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J217,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K217&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.68562449260553582},null,"STSS","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O217=\"No\",0,VLOOKUP($O217,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O217=\"No\",0,VLOOKUP($O217,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O217=\"No\",0,VLOOKUP($O217,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O217=\"No\",0,VLOOKUP($O217,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O217=\"No\",0,VLOOKUP($O217,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X217=\"No\",0,VLOOKUP($X217,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X217=\"No\",0,VLOOKUP($X217,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X217=\"No\",0,VLOOKUP($X217,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X217=\"No\",0,VLOOKUP($X217,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X217=\"No\",0,VLOOKUP($X217,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",0.61862278303926221,0.63487101817025215,0.65239335168348522,0.67150895925446308,0.68562449260553582]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J218,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K218&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":3.9729244404841782E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J218,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K218&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.0772739928066737E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J218,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K218&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.1898060704760799E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J218,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K218&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3125704862001971E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J218,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K218&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.4032233832135087E-2},null,"STSS","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O218=\"No\",0,VLOOKUP($O218,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O218=\"No\",0,VLOOKUP($O218,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O218=\"No\",0,VLOOKUP($O218,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O218=\"No\",0,VLOOKUP($O218,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O218=\"No\",0,VLOOKUP($O218,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X218=\"No\",0,VLOOKUP($X218,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X218=\"No\",0,VLOOKUP($X218,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X218=\"No\",0,VLOOKUP($X218,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X218=\"No\",0,VLOOKUP($X218,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X218=\"No\",0,VLOOKUP($X218,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",3.9729244404841782E-2,4.0772739928066737E-2,4.1898060704760799E-2,4.3125704862001971E-2,4.4032233832135087E-2]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J219,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K219&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.468740601367561},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J219,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K219&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.5335825031988675},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J219,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K219&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.6035089549249051},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J219,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K219&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.6797936922868768},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J219,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K219&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":2.7361246119509515},null,"STSS","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($O219=\"No\",0,VLOOKUP($O219,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O219=\"No\",0,VLOOKUP($O219,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O219=\"No\",0,VLOOKUP($O219,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O219=\"No\",0,VLOOKUP($O219,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O219=\"No\",0,VLOOKUP($O219,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X219=\"No\",0,VLOOKUP($X219,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X219=\"No\",0,VLOOKUP($X219,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X219=\"No\",0,VLOOKUP($X219,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X219=\"No\",0,VLOOKUP($X219,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X219=\"No\",0,VLOOKUP($X219,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",2.468740601367561,2.5335825031988675,2.6035089549249051,2.6797936922868768,2.7361246119509515]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J220,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K220&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.106040067559519},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J220,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K220&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.2138859250095164},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J220,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K220&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.3301884690719934},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J220,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K220&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.4570661928709203},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J220,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K220&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":4.5507564789443302},null,"STSS","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($O220=\"No\",0,VLOOKUP($O220,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O220=\"No\",0,VLOOKUP($O220,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O220=\"No\",0,VLOOKUP($O220,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O220=\"No\",0,VLOOKUP($O220,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O220=\"No\",0,VLOOKUP($O220,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X220=\"No\",0,VLOOKUP($X220,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X220=\"No\",0,VLOOKUP($X220,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X220=\"No\",0,VLOOKUP($X220,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X220=\"No\",0,VLOOKUP($X220,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X220=\"No\",0,VLOOKUP($X220,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",4.106040067559519,4.2138859250095164,4.3301884690719934,4.4570661928709203,4.5507564789443302]
[null,"NSP95","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J221,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K221&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":27915.587879494873},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J221,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K221&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":28648.795656708371},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J221,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K221&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":29439.497606997567},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J221,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K221&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":30302.096653860834},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J221,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K221&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":30939.065453800427},null,{"$f":"IF(B221=\"\",J215,B221)","v":"NSP95"},"Standing charge",null,"NSP95","Standing charge ($/year)","No",{"$f":"IF($O221=\"No\",0,VLOOKUP($O221,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O221=\"No\",0,VLOOKUP($O221,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O221=\"No\",0,VLOOKUP($O221,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O221=\"No\",0,VLOOKUP($O221,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O221=\"No\",0,VLOOKUP($O221,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,"NSP95","Standing charge ($/year)","Standing",{"$f":"IF($X221=\"No\",0,VLOOKUP($X221,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X221=\"No\",0,VLOOKUP($X221,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X221=\"No\",0,VLOOKUP($X221,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X221=\"No\",0,VLOOKUP($X221,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X221=\"No\",0,VLOOKUP($X221,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NSP95","Standing charge ($/year)",27915.587879494873,28648.795656708371,29439.497606997567,30302.096653860834,30939.065453800427]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J222,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K222&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.71146134691027896},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J222,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K222&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.730148003089373},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J222,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K222&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.75029996539035515},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J222,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K222&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.77228430913314461},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J222,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K222&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.78851820262308703},null,"NSP95","Peak",null,null,"Peak (c/kWh)","Peak",{"$f":"IF($O222=\"No\",0,VLOOKUP($O222,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O222=\"No\",0,VLOOKUP($O222,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O222=\"No\",0,VLOOKUP($O222,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O222=\"No\",0,VLOOKUP($O222,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O222=\"No\",0,VLOOKUP($O222,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Peak (c/kWh)","No",{"$f":"IF($X222=\"No\",0,VLOOKUP($X222,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X222=\"No\",0,VLOOKUP($X222,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X222=\"No\",0,VLOOKUP($X222,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X222=\"No\",0,VLOOKUP($X222,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X222=\"No\",0,VLOOKUP($X222,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",0.71146134691027896,0.730148003089373,0.75029996539035515,0.77228430913314461,0.78851820262308703]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J223,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K223&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.9551910296687479E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J223,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K223&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.1904006816284217E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J223,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K223&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.4440541974683156E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J223,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K223&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.7207719681997304E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J223,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K223&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.9251086029151281E-2},null,"NSP95","Off peak",null,null,"Off peak (c/kWh)","Off Peak",{"$f":"IF($O223=\"No\",0,VLOOKUP($O223,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O223=\"No\",0,VLOOKUP($O223,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O223=\"No\",0,VLOOKUP($O223,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O223=\"No\",0,VLOOKUP($O223,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O223=\"No\",0,VLOOKUP($O223,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Off peak (c/kWh)","No",{"$f":"IF($X223=\"No\",0,VLOOKUP($X223,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X223=\"No\",0,VLOOKUP($X223,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X223=\"No\",0,VLOOKUP($X223,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X223=\"No\",0,VLOOKUP($X223,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X223=\"No\",0,VLOOKUP($X223,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",8.9551910296687479E-2,9.1904006816284217E-2,9.4440541974683156E-2,9.7207719681997304E-2,9.9251086029151281E-2]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J224,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K224&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.1293522339294908},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J224,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K224&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.2640755636411694},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J224,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K224&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.4093631654139207},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J224,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K224&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.5678615057359444},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J224,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K224&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.6849013958151877},null,"NSP95","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($O224=\"No\",0,VLOOKUP($O224,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O224=\"No\",0,VLOOKUP($O224,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O224=\"No\",0,VLOOKUP($O224,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O224=\"No\",0,VLOOKUP($O224,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O224=\"No\",0,VLOOKUP($O224,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X224=\"No\",0,VLOOKUP($X224,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X224=\"No\",0,VLOOKUP($X224,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X224=\"No\",0,VLOOKUP($X224,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X224=\"No\",0,VLOOKUP($X224,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X224=\"No\",0,VLOOKUP($X224,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",5.1293522339294908,5.2640755636411694,5.4093631654139207,5.5678615057359444,5.6849013958151877]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J225,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K225&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.5190737850300309},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J225,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K225&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.7428287416085286},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J225,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K225&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.9841293470465651},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J225,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K225&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.2473709796013477},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J225,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K225&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.4417564329499175},null,"NSP95","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($O225=\"No\",0,VLOOKUP($O225,'Data|PTRM & Price Changes'!$B$67:$I$70,4,FALSE))","v":0},{"$f":"IF($O225=\"No\",0,VLOOKUP($O225,'Data|PTRM & Price Changes'!$B$67:$I$70,5,FALSE))","v":0},{"$f":"IF($O225=\"No\",0,VLOOKUP($O225,'Data|PTRM & Price Changes'!$B$67:$I$70,6,FALSE))","v":0},{"$f":"IF($O225=\"No\",0,VLOOKUP($O225,'Data|PTRM & Price Changes'!$B$67:$I$70,7,FALSE))","v":0},{"$f":"IF($O225=\"No\",0,VLOOKUP($O225,'Data|PTRM & Price Changes'!$B$67:$I$70,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X225=\"No\",0,VLOOKUP($X225,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X225=\"No\",0,VLOOKUP($X225,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X225=\"No\",0,VLOOKUP($X225,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X225=\"No\",0,VLOOKUP($X225,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X225=\"No\",0,VLOOKUP($X225,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",8.5190737850300309,8.7428287416085286,8.9841293470465651,9.2473709796013477,9.4417564329499175]
[null,"NAL96","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J226,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K226&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":27915.587879494873},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J226,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K226&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":28648.795656708371},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J226,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K226&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":29439.497606997567},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J226,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K226&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":30302.096653860834},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J226,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K226&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":30939.065453800427},null,"NAL96","Standing charge",null,"NAL96","Standing charge ($/year)","Individual",null,null,null,null,null,null,"NAL96","Standing charge ($/year)","Standing",{"$f":"IF($X226=\"No\",0,VLOOKUP($X226,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X226=\"No\",0,VLOOKUP($X226,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X226=\"No\",0,VLOOKUP($X226,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X226=\"No\",0,VLOOKUP($X226,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X226=\"No\",0,VLOOKUP($X226,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,"NAL96","Standing charge ($/year)",{"$f":"D226+P226+Y226","v":27915.587879494873},{"$f":"E226+Q226+Z226","v":28648.795656708371},{"$f":"F226+R226+AA226","v":29439.497606997567},{"$f":"G226+S226+AB226","v":30302.096653860834},{"$f":"H226+T226+AC226","v":30939.065453800427}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J227,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K227&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.71146134691027896},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J227,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K227&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.730148003089373},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J227,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K227&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.75029996539035515},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J227,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K227&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.77228430913314461},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J227,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K227&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":0.78851820262308703},null,"NAL96","Peak",null,null,"Peak (c/kWh)","No",null,null,null,null,null,null,null,"Peak (c/kWh)","No",{"$f":"IF($X227=\"No\",0,VLOOKUP($X227,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X227=\"No\",0,VLOOKUP($X227,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X227=\"No\",0,VLOOKUP($X227,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X227=\"No\",0,VLOOKUP($X227,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X227=\"No\",0,VLOOKUP($X227,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Peak (c/kWh)",0.71146134691027896,0.730148003089373,0.75029996539035515,0.77228430913314461,0.78851820262308703]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J228,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K228&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.9551910296687479E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J228,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K228&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.1904006816284217E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J228,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K228&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.4440541974683156E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J228,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K228&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.7207719681997304E-2},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J228,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K228&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.9251086029151281E-2},null,"NAL96","Off peak",null,null,"Off peak (c/kWh)","No",null,null,null,null,null,null,null,"Off peak (c/kWh)","No",{"$f":"IF($X228=\"No\",0,VLOOKUP($X228,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X228=\"No\",0,VLOOKUP($X228,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X228=\"No\",0,VLOOKUP($X228,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X228=\"No\",0,VLOOKUP($X228,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X228=\"No\",0,VLOOKUP($X228,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Off peak (c/kWh)",8.9551910296687479E-2,9.1904006816284217E-2,9.4440541974683156E-2,9.7207719681997304E-2,9.9251086029151281E-2]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J229,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K229&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.1293522339294908},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J229,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K229&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.2640755636411694},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J229,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K229&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.4093631654139207},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J229,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K229&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.5678615057359444},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J229,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K229&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":5.6849013958151877},null,"NAL96","Demand capacity",null,null,"Demand capacity ($/kVA/year)","No",null,null,null,null,null,null,null,"Demand capacity ($/kVA/year)","No",{"$f":"IF($X229=\"No\",0,VLOOKUP($X229,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X229=\"No\",0,VLOOKUP($X229,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X229=\"No\",0,VLOOKUP($X229,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X229=\"No\",0,VLOOKUP($X229,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X229=\"No\",0,VLOOKUP($X229,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand capacity ($/kVA/year)",5.1293522339294908,5.2640755636411694,5.4093631654139207,5.5678615057359444,5.6849013958151877]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J230,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K230&D$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.5190737850300309},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J230,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K230&E$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.7428287416085286},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J230,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K230&F$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":8.9841293470465651},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J230,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K230&G$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.2473709796013477},{"$f":"INDEX('Calc|FY27-31 Prices'!$F$21:$CQ$71,MATCH($J230,'Calc|FY27-31 Prices'!$E$21:$E$71,0),MATCH($K230&H$8,'Calc|FY27-31 Prices'!$F$20:$CQ$20,0))","v":9.4417564329499175},null,"NAL96","Demand critical peak",null,null,"Demand critical peak ($/kVA/year)","No",null,null,null,null,null,null,null,"Demand critical peak ($/kVA/year)","No",{"$f":"IF($X230=\"No\",0,VLOOKUP($X230,'Data|PTRM & Price Changes'!$B$75:$I$78,4,FALSE))","v":0},{"$f":"IF($X230=\"No\",0,VLOOKUP($X230,'Data|PTRM & Price Changes'!$B$75:$I$78,5,FALSE))","v":0},{"$f":"IF($X230=\"No\",0,VLOOKUP($X230,'Data|PTRM & Price Changes'!$B$75:$I$78,6,FALSE))","v":0},{"$f":"IF($X230=\"No\",0,VLOOKUP($X230,'Data|PTRM & Price Changes'!$B$75:$I$78,7,FALSE))","v":0},{"$f":"IF($X230=\"No\",0,VLOOKUP($X230,'Data|PTRM & Price Changes'!$B$75:$I$78,8,FALSE))","v":0},null,null,"Demand critical peak ($/kVA/year)",8.5190737850300309,8.7428287416085286,8.9841293470465651,9.2473709796013477,9.4417564329499175]

{"sheet":"Report|Indicative Volumes","index":8,"n_rows":232,"n_cols":15,"rows_kept":232,"cut":false,"hidden":false,"merged":[]}
[{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1))))","v":"Home"}]
[null,{"$f":"ModelTitle","v":"AusNet Services Distribution Indicative Tariffs"}]
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Report|Indicative Volumes"}]
[]
[]
[]
[null,"$ nominal",null,"FY27","FY28","FY29","FY30","FY31"]
[]
[null,"Tariff","Charging parameter",{"$f":"'Report|Indicative Prices'!AG10","v":"FY2027"},{"$f":"'Report|Indicative Prices'!AH10","v":"FY2028"},{"$f":"'Report|Indicative Prices'!AI10","v":"FY2029"},{"$f":"'Report|Indicative Prices'!AJ10","v":"FY2030"},{"$f":"'Report|Indicative Prices'!AK10","v":"FY2031"},null,"Lookup","Lookup","3.1.1 - REVENUE GROUPING BY CHARGEABLE QUANTITY","3.1.2 - REVENUE GROUPING BY CUSTOMER TYPE OR CLASS","Tariff Class","Qty Type"]
[null,"NEE11","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J11,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K11&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":278544},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J11,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K11&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":273238},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J11,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K11&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":267825},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J11,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K11&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":262309},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J11,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K11&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":256697},null,{"$f":"IF(B11=\"\",J10,B11)","v":"NEE11"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J11,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K11,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J12,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K12&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":880537382.99967885},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J12,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K12&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":882061811.10730803},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J12,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K12&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":881394066.64104867},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J12,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K12&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":875375804.93997812},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J12,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K12&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":869750647.50167429},null,{"$f":"IF(B12=\"\",J11,B12)","v":"NEE11"},"Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J12,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K12,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J13,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K13&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":390971677.32494944},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J13,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K13&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":390943768.67472959},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J13,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K13&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":389015738.32987195},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J13,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K13&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":383029205.08294868},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J13,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K13&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":382817690.05867141},null,"NEE11","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J13,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K13,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE11S","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J14,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K14&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":3617},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J14,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K14&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4312},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J14,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K14&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5012},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J14,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K14&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5718},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J14,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K14&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6430},null,"NEE11S","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J14,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K14,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J15,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K15&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":10360988.507948142},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J15,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K15&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":12365382.757072212},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J15,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K15&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":14464964.25822515},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J15,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K15&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":16396405.210241519},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J15,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K15&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":18459751.741395626},null,"NEE11S","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J15,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K15,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J16,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K16&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4689968.4726439221},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J16,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K16&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5626698.3916574344},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J16,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K16&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6639133.0149264932},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J16,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K16&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":7423996.6127463486},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J16,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K16&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":8334134.5809725216},null,"NEE11S","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J16,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K16,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE19","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J17,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K17&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":84232},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J17,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K17&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":82261},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J17,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K17&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":80253},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J17,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K17&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":78211},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J17,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K17&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":76136},null,{"$f":"IF(B17=\"\",#REF!,B17)","v":"NEE19"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J17,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K17,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J18,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K18&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":259992678.03332502},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J18,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K18&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":258632885.75789273},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J18,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K18&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":257203209.21224606},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J18,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K18&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":253736484.98087803},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J18,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K18&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":250714204.77125949},null,"NEE19","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J18,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K18,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J19,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K19&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":143020074.28499067},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J19,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K19&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":142443569.55197179},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J19,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K19&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":142418317.17615455},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J19,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K19&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":139115873.1757932},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J19,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K19&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":137475707.59938967},null,"NEE19","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J19,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K19,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J20,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K20&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":102641075.82451862},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J20,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K20&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":100855044.71087871},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J20,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K20&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":99791880.84292455},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J20,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K20&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":96680173.33649084},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J20,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K20&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":93450161.150063977},null,"NEE19","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J20,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K20,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NAST11","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J21,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K21&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":159136},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J21,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K21&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":169255},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J21,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K21&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":179438},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J21,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K21&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":189684},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J21,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K21&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":199990},null,"NAST11","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J21,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K21,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Solar soak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J22,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K22&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":172018023.1226128},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J22,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K22&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":186106726.15733278},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J22,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K22&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":201014934.87795705},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J22,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K22&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":216919134.73012558},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J22,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K22&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":232594187.99452135},null,"NAST11","Solar soak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J22,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K22,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J23,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K23&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":221954153.039426},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J23,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K23&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":240657670.39695704},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J23,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K23&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":260087033.76924449},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J23,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K23&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":281137327.77648538},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J23,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K23&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":301547737.73157883},null,"NAST11","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J23,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K23,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J24,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K24&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":459312832.1477896},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J24,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K24&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":504301118.41046125},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J24,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K24&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":553713997.55664408},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J24,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K24&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":603929171.8622396},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J24,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K24&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":653761531.30173182},null,"NAST11","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J24,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K24,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NAST11S","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J25,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K25&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":242550.16},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J25,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K25&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":254089.574589},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J25,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K25&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":265627.93265410897},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J25,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K25&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":277161.96142931754},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J25,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K25&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":288685.47094376606},null,"NAST11S","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J25,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K25,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Solar soak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J26,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K26&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":122550034.13345236},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J26,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K26&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":132226096.82986052},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J26,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K26&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":143066912.89162725},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J26,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K26&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":155080323.35927129},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J26,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K26&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":167467252.38711041},null,"NAST11S","Solar soak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J26,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K26,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J27,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K27&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":345993693.22283059},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J27,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K27&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":369080101.20509052},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J27,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K27&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":394710810.40208614},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J27,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K27&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":418709536.80701649},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J27,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K27&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":445164567.15720731},null,"NAST11S","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J27,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K27,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J28,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K28&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":707607483.80535233},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J28,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K28&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":763329775.31748664},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J28,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K28&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":825070022.65431774},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J28,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K28&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":887211662.59842479},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J28,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K28&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":949945855.95913482},null,"NAST11S","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J28,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K28,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NAST17","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J29,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K29&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":323},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J29,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K29&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":365},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J29,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K29&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":406},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J29,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K29&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":447},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J29,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K29&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":490},null,"NAST17","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J29,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K29,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Solar soak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J30,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K30&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":379764.08630517288},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J30,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K30&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":426355.70000835456},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J30,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K30&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":473579.53966545075},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J30,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K30&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":518875.70287693839},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J30,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K30&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":577074.95748370211},null,"NAST17","Solar soak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J30,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K30,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J31,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K31&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":505287.06022510346},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J31,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K31&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":568281.9555579864},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J31,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K31&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":631390.69496296463},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J31,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K31&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":690852.46534718631},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J31,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K31&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":764593.67234013579},null,{"$f":"IF(B31=\"\",J29,B31)","v":"NAST17"},"Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J31,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K31,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J32,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K32&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1071020.694951474},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J32,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K32&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1199227.6613812197},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J32,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K32&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1331905.782027652},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J32,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K32&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1459248.8151982974},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J32,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K32&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1622665.5101141084},null,"NAST17","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J32,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K32,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J33,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K33&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":350297.85074404121},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J33,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K33&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":398639.12001481408},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J33,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K33&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":445795.767366143},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J33,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K33&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":489977.21706551476},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J33,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K33&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":539286.83359807183},null,"NAST17","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J33,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K33,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE24","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J34,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K34&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1879},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J34,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K34&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1834},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J34,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K34&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1787},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J34,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K34&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1739},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J34,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K34&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1691},null,{"$f":"IF(B34=\"\",#REF!,B34)","v":"NEE24"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J34,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K34,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J35,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K35&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2469492.4595389781},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J35,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K35&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2422988.9040382588},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J35,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K35&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2360631.6412370498},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J35,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K35&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2283103.2291527279},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J35,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K35&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2224900.5190697769},null,"NEE24","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J35,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K35,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J36,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K36&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5442796.9385590423},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J36,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K36&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5332871.4083208218},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J36,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K36&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5225784.4104362689},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J36,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K36&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5042138.0701054418},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J36,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K36&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4894209.3043754734},null,"NEE24","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J36,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K36,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NSP20","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J37,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K37&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":19},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J37,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K37&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":17},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J37,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K37&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":15},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J37,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K37&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":13},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J37,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K37&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":11},null,"NSP20","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J37,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K37,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J38,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K38&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6795.6121757829651},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J38,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K38&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6497.9415348869034},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J38,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K38&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5438.3024460079323},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J38,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K38&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4666.1761692019563},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J38,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K38&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":3872.7515460314635},null,"NSP20","Summer peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J38,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K38,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J39,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K39&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6385.5157034406484},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J39,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K39&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6143.0028426759191},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J39,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K39&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5192.9725203857179},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J39,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K39&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4440.5643437391282},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J39,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K39&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":3679.7901009490356},null,"NSP20","Summer shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J39,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K39,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J40,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K40&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6856.3761499078901},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J40,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K40&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6124.4353002695289},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J40,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K40&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5533.6014676643354},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J40,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K40&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4767.9244084259926},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J40,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K40&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4104.6501844175264},null,"NSP20","Winter peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J40,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K40,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J41,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K41&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":129338.22325950308},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J41,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K41&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":116298.04896103346},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J41,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K41&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":103953.868903763},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J41,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K41&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":89087.149720377129},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J41,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K41&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":76077.62938755611},null,"NSP20","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J41,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K41,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NSP23","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J42,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K42&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":280},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J42,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K42&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":270},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J42,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K42&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":260},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J42,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K42&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":250},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J42,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K42&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":240},null,"NSP23","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J42,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K42,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J43,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K43&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":41792.665967575667},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J43,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K43&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":43695.559516727852},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J43,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K43&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":39191.296637990192},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J43,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K43&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":37610.894932587085},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J43,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K43&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":34898.563428217043},null,"NSP23","Summer peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J43,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K43,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J44,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K44&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":55274.707115084908},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J44,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K44&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":57772.349044593429},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J44,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K44&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":51971.804683978531},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J44,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K44&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":49759.912469075876},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J44,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K44&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":46310.746209230783},null,"NSP23","Summer shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J44,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K44,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J45,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K45&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":96919.876960482026},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J45,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K45&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":94645.768635638582},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J45,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K45&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":90171.94599724104},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J45,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K45&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":86306.931204864421},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J45,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K45&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":81863.115075537411},null,"NSP23","Winter peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J45,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K45,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J46,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K46&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1408512.4316673235},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J46,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K46&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1360659.3377082702},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J46,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K46&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1321962.6695942059},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J46,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K46&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1264212.9629068107},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J46,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K46&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1208226.695110542},null,"NSP23","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J46,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K46,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE30","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J47,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K47&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J47,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K47&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J47,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K47&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J47,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K47&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J47,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K47&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B47=\"\",#REF!,B47)","v":"NEE30"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J47,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K47,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J48,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K48&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J48,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K48&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J48,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K48&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J48,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K48&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J48,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K48&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B48=\"\",J47,B48)","v":"NEE30"},"Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J48,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K48,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE31","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J49,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K49&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J49,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K49&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J49,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K49&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J49,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K49&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J49,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K49&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE31","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J49,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K49,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J50,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K50&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J50,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K50&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J50,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K50&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J50,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K50&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J50,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K50&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE31","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J50,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K50,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE32","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J51,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K51&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J51,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K51&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J51,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K51&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J51,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K51&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J51,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K51&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE32","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J51,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K51,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J52,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K52&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J52,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K52&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J52,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K52&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J52,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K52&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J52,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K52&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE32","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J52,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K52,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE33","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J53,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K53&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J53,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K53&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J53,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K53&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J53,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K53&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J53,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K53&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE33","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J53,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K53,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J54,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K54&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J54,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K54&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J54,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K54&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J54,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K54&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J54,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K54&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE33","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J54,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K54,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"RCER11","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J55,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K55&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":729.83999999999651},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J55,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K55&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1531.4254110000038},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J55,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K55&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2405.0673458910314},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J55,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K55&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":3351.03857068246},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J55,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K55&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4369.529056233936},null,"RCER11","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J55,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K55,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Solar soak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J56,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K56&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":368756.37151490001},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J56,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K56&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":796941.01975706092},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J56,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K56&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1295366.6319465921},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J56,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K56&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1875005.2945607984},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J56,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K56&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2534776.0761250132},null,"RCER11","Solar soak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J56,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K56,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Export charge (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J57,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K57&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1768250.4955137908},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J57,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K57&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":3844949.2143657901},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J57,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K57&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6290197.9281605752},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J57,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K57&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":9070178.8911940362},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J57,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K57&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":12230019.532585055},null,"RCER11","Export charge","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J57,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K57,'Admin|Lists'!$G$9:$G$30,0))","v":"Production"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J58,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K58&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":773713.28148990334},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J58,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K58&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1613028.5215645921},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J58,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K58&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2536015.8475716156},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J58,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K58&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":3503579.0476842322},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J58,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K58&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4580963.7912095366},null,"RCER11","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J58,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K58,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Export reward (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J59,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K59&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":978891.311796344},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J59,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K59&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2134537.6937613748},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J59,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K59&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":3498591.8556629131},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J59,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K59&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5056452.4550371021},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J59,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K59&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6838772.4579390055},null,"RCER11","Export reward","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J59,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K59,'Admin|Lists'!$G$9:$G$30,0))","v":"Production"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J60,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K60&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2129210.0816610302},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J60,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K60&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4600671.3057196401},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J60,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K60&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":7470407.7607057244},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J60,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K60&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":10726870.622485604},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J60,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K60&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":14378333.644199943},null,"RCER11","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J60,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K60,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE12","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J61,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K61&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":20337},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J61,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K61&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":19776},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J61,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K61&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":19193},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J61,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K61&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":18594},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J61,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K61&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":17981},null,{"$f":"IF(B61=\"\",J52,B61)","v":"NEE12"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J61,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K61,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J62,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K62&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":49131448.061127342},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J62,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K62&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":48510280.201399401},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J62,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K62&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":47816183.72549367},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J62,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K62&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":47281723.514956601},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J62,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K62&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":48223583.831493042},null,"NEE12","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J62,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K62,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J63,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K63&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":69752167.45617865},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J63,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K63&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":69034247.768182859},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J63,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K63&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":68104591.017775014},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J63,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K63&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":67188420.265746623},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J63,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K63&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":68296112.105769366},null,"NEE12","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J63,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K63,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE12S","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J64,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K64&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":11},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J64,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K64&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":12},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J64,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K64&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":14},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J64,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K64&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":15},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J64,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K64&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":16},null,"NEE12S","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J64,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K64,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J65,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K65&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":26620.415945532677},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J65,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K65&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":29860.28567460984},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J65,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K65&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":32944.088420353139},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J65,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K65&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":36036.889117006285},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J65,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K65&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":39614.399988025623},null,"NEE12S","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J65,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K65,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J66,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K66&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":8031.6076278885848},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J66,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K66&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":8656.1101480447414},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J66,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K66&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":8959.161811295322},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J66,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K66&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":9719.4226163740987},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J66,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K66&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":11781.402292616553},null,"NEE12S","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J66,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K66,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE16","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J67,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K67&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":180},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J67,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K67&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":171},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J67,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K67&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":162},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J67,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K67&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":153},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J67,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K67&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":143},null,{"$f":"IF(B67=\"\",J63,B67)","v":"NEE16"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J67,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K67,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J68,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K68&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":455773.7560617298},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J68,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K68&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":433546.78790239914},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J68,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K68&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":411255.36908766744},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J68,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K68&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":386731.02764096105},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J68,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K68&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":362393.06390007486},null,"NEE16","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J68,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K68,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J69,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K69&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":672570.51836982381},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J69,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K69&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":641493.838251943},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J69,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K69&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":617043.40378390066},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J69,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K69&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":581460.75706056016},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J69,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K69&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":539776.63274966576},null,"NEE16","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J69,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K69,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J70,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K70&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":125060.19696727107},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J70,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K70&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":119757.58396734059},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J70,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K70&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":115200.89083057565},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J70,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K70&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":108103.0136557724},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J70,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K70&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":99468.56560589654},null,"NEE16","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J70,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K70,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE17","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J71,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K71&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":14},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J71,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K71&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":12},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J71,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K71&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":10},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J71,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K71&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":9},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J71,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K71&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":7},null,"NEE17","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J71,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K71,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J72,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K72&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":47081.802243783168},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J72,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K72&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":41122.254948100992},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J72,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K72&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":35076.725319956146},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J72,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K72&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":28820.599722058985},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J72,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K72&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":22176.571550241508},null,"NEE17","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J72,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K72,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J73,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K73&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":152117.0265091146},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J73,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K73&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":130260.01076740594},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J73,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K73&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":112694.33656607496},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J73,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K73&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":93812.056711914207},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J73,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K73&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":72749.095010014193},null,"NEE17","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J73,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K73,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J74,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K74&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":88591.990059440097},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J74,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K74&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":76745.741929029202},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J74,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K74&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":67804.965192639356},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J74,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K74&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":55595.067971747289},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J74,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K74&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":43163.097280255148},null,"NEE17","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J74,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K74,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE18","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J75,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K75&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J75,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K75&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J75,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K75&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J75,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K75&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J75,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K75&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE18","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J75,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K75,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J76,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K76&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J76,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K76&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J76,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K76&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J76,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K76&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J76,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K76&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE18","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J76,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K76,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J77,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K77&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J77,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K77&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J77,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K77&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J77,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K77&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J77,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K77&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE18","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J77,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K77,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J78,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K78&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J78,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K78&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J78,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K78&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J78,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K78&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J78,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K78&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE18","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J78,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K78,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NAST12","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J79,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K79&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":34066},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J79,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K79&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":35295},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J79,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K79&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":36529},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J79,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K79&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":37775},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J79,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K79&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":39035},null,{"$f":"IF(B79=\"\",#REF!,B79)","v":"NAST12"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J79,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K79,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J80,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K80&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":189758584.79348221},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J80,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K80&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":199577304.86483553},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J80,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K80&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":207948491.05357155},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J80,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K80&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":219398806.52763349},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J80,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K80&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":238850606.98129988},null,"NAST12","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J80,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K80,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J81,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K81&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":210605268.86019021},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J81,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K81&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":221192923.83313286},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J81,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K81&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":231502932.44959718},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J81,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K81&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":243253982.48174432},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J81,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K81&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":264861239.47141048},null,"NAST12","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J81,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K81,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NAST12S","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J82,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K82&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6738},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J82,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K82&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":7065},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J82,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K82&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":7394},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J82,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K82&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":7726},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J82,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K82&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":8063},null,"NAST12S","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J82,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K82,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J83,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K83&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":32047531.507796068},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J83,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K83&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":33942569.236869194},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J83,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K83&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":35781187.692923613},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J83,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K83&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":37867390.437724173},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J83,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K83&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":41921829.502862029},null,"NAST12S","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J83,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K83,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J84,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K84&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":46387359.164503738},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J84,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K84&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":49119636.377046399},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J84,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K84&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":51979808.089457951},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J84,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K84&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":55168828.626373075},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J84,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K84&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":61046698.058404222},null,"NAST12S","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J84,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K84,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NASN12","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J85,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K85&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":62},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J85,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K85&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":64},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J85,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K85&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":66},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J85,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K85&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":69},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J85,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K85&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":71},null,{"$f":"IF(B85=\"\",#REF!,B85)","v":"NASN12"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J85,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K85,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Anytime (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J86,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K86&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":974890.20800561807},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J86,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K86&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":986852.83973235905},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J86,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K86&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":994786.01591049042},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J86,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K86&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1027566.7641903829},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J86,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K86&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1113919.200893594},null,"NASN12","Anytime","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J86,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K86,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J87,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K87&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2137.4090965125806},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J87,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K87&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2200.4602693650822},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J87,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K87&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2269.1578567325132},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J87,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K87&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2376.2572993513941},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J87,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K87&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2440.3314626573988},null,"NASN12","Demand peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J87,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K87,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J88,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K88&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4005.2609108913171},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J88,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K88&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4135.4434008187109},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J88,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K88&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4267.7731835648365},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J88,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K88&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4452.4233909822997},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J88,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K88&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4587.769166848826},null,"NASN12","Demand off peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J88,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K88,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,"NASN12S","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J89,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K89&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":16},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J89,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K89&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":18},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J89,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K89&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":19},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J89,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K89&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":21},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J89,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K89&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":22},null,"NASN12S","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J89,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K89,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Anytime (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J90,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K90&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":232122.82397713559},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J90,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K90&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":254059.6354573603},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J90,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K90&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":272831.36525859201},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J90,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K90&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":295283.8602248106},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J90,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K90&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":315199.33223167126},null,"NASN12S","Anytime","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J90,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K90,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J91,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K91&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":438.21747653433118},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J91,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K91&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":490.79882339487142},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J91,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K91&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":523.90476299370164},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J91,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K91&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":575.27888079238573},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J91,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K91&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":599.68005991834991},null,"NASN12S","Demand peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J91,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K91,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J92,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K92&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1338.412957518552},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J92,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K92&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1506.6305514157111},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J92,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K92&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1593.5732752444869},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J92,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K92&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1762.4070703160546},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J92,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K92&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1844.1725909375077},null,"NASN12S","Demand off peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J92,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K92,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,"NASN19","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J93,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K93&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1148},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J93,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K93&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1155},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J93,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K93&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1161},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J93,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K93&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1167},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J93,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K93&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1172},null,{"$f":"IF(B93=\"\",#REF!,B93)","v":"NASN19"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J93,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K93,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Anytime (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J94,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K94&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":58462801.76313737},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J94,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K94&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":59838591.941732891},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J94,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K94&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":61138458.125032559},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J94,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K94&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":62706599.287414007},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J94,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K94&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":66247144.349490456},null,{"$f":"IF(B94=\"\",J93,B94)","v":"NASN19"},"Anytime","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J94,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K94,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J95,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K95&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":78694.445032721749},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J95,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K95&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":79289.428670008958},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J95,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K95&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":79626.266824378792},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J95,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K95&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":80074.091255230989},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J95,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K95&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":80340.391370760044},null,"NASN19","Demand peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J95,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K95,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J96,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K96&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":146812.9769285389},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J96,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K96&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":147592.87840576915},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J96,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K96&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":148293.07565399449},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J96,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K96&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":149041.01383952712},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J96,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K96&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":149713.8039434494},null,"NASN19","Demand off peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J96,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K96,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,"NASN21","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J97,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K97&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6583},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J97,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K97&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6545},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J97,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K97&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6504},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J97,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K97&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6461},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J97,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K97&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6416},null,"NASN21","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J97,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K97,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J98,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K98&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":267298197.23393488},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J98,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K98&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":270003297.30783254},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J98,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K98&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":271148360.81991196},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J98,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K98&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":275835644.43734181},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J98,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K98&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":288527581.10902697},null,"NASN21","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J98,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K98,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J99,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K99&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":207584340.8655926},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J99,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K99&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":209979280.43087664},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J99,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K99&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":211462429.37137854},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J99,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K99&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":214029355.16279384},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J99,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K99&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":223813310.05445409},null,"NASN21","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J99,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K99,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J100,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K100&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":649158.22746459732},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J100,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K100&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":645167.83256404765},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J100,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K100&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":640694.90991122578},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J100,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K100&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":636922.78525809664},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J100,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K100&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":632463.46721156128},null,"NASN21","Demand peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J100,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K100,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J101,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K101&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1158677.2746959971},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J101,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K101&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1152270.0496359172},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J101,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K101&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1144213.795438478},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J101,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K101&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1136546.7651939141},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J101,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K101&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1128470.272871312},null,"NASN21","Demand off peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J101,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K101,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,"NASN2S","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J102,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K102&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2210},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J102,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K102&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2326},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J102,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K102&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2442},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J102,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K102&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2557},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J102,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K102&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":2673},null,"NASN2S","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J102,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K102,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J103,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K103&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":69765087.629728779},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J103,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K103&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":74556666.204739869},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J103,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K103&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":79526686.099102139},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J103,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K103&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":84938142.362764508},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J103,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K103&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":93633820.6094248},null,"NASN2S","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J103,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K103,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J104,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K104&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":63689762.025337972},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J104,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K104&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":68104994.26445213},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J104,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K104&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":72624620.274279043},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J104,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K104&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":77408361.381583631},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J104,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K104&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":85377425.888216764},null,"NASN2S","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J104,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K104,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J105,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K105&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":204911.63854201089},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J105,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K105&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":216062.82540922737},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J105,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K105&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":226474.64778225266},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J105,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K105&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":236870.09025285355},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J105,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K105&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":248102.20152266597},null,"NASN2S","Demand peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J105,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K105,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J106,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K106&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":428881.63733642624},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J106,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K106&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":451822.45978835429},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J106,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K106&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":473772.77900108404},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J106,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K106&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":496099.97521262226},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J106,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K106&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":518605.7291322173},null,"NASN2S","Demand off peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J106,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K106,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,"NSP21","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J107,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K107&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":25},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J107,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K107&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":25},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J107,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K107&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":25},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J107,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K107&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":25},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J107,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K107&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":24},null,{"$f":"IF(B107=\"\",#REF!,B107)","v":"NSP21"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J107,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K107,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J108,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K108&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":84046.635485608378},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J108,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K108&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":90946.085004348293},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J108,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K108&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":85609.526906442668},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J108,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K108&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":83901.920007544235},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J108,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K108&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":79665.957963253546},null,"NSP21","Summer peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J108,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K108,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J109,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K109&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":86419.656205861291},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J109,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K109&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":93436.494095431888},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J109,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K109&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":87776.943676465249},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J109,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K109&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":86038.73742977019},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J109,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K109&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":81882.94818842251},null,"NSP21","Summer shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J109,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K109,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J110,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K110&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":63579.391541862831},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J110,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K110&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":63290.931689922443},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J110,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K110&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":63728.103760763668},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J110,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K110&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":62297.47816450589},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J110,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K110&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":61205.15409117128},null,"NSP21","Winter peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J110,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K110,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J111,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K111&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1603373.1440814603},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J111,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K111&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1597135.4315588886},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J111,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K111&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1600715.3815016928},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J111,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K111&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1565766.9596770105},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J111,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K111&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1532403.4097353029},null,"NSP21","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J111,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K111,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NSP27","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J112,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K112&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1305},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J112,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K112&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1396},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J112,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K112&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1489},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J112,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K112&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1583},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J112,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K112&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1678},null,"NSP27","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J112,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K112,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J113,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K113&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4685169.9359159144},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J113,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K113&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5492995.6323692203},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J113,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K113&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5594828.8638510928},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J113,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K113&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6043286.0266539268},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J113,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K113&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6529533.0922574848},null,"NSP27","Summer peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J113,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K113,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J114,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K114&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4564470.2544276891},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J114,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K114&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5364489.0490876082},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J114,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K114&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5455425.5148439305},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J114,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K114&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5909773.9040941726},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J114,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K114&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6379665.9574343879},null,"NSP27","Summer shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J114,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K114,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J115,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K115&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":3208039.6838432937},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J115,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K115&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":3440463.1500608204},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J115,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K115&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":3761483.7248658673},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J115,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K115&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4082967.4396002269},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J115,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K115&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4610239.4673920339},null,"NSP27","Winter peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J115,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K115,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J116,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K116&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":83805722.519690603},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J116,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K116&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":90367910.772493854},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J116,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K116&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":98194500.690600187},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J116,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K116&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":106839463.82955034},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J116,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K116&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":119689946.344633},null,"NSP27","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J116,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K116,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"SSP27","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J117,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K117&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":149},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J117,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K117&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":159},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J117,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K117&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":170},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J117,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K117&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":181},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J117,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K117&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":191},null,"SSP27","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J117,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K117,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J118,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K118&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":410232.69202025025},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J118,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K118&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":470681.55987147888},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J118,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K118&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":476658.51977108303},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J118,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K118&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":507820.58988786774},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J118,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K118&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":511735.03420858958},null,"SSP27","Summer peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J118,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K118,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J119,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K119&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":450106.49992947187},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J119,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K119&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":518803.9624405998},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J119,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K119&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":521358.84584833664},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J119,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K119&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":557172.73063576513},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J119,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K119&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":564008.54413873516},null,"SSP27","Summer shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J119,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K119,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J120,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K120&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":430684.69799779216},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J120,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K120&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":458052.07686132926},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J120,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K120&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":491683.950298713},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J120,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K120&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":519883.70527759369},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J120,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K120&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":553131.31104812608},null,"SSP27","Winter peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J120,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K120,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J121,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K121&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":8977608.2207227666},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J121,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K121&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":9553709.5777163487},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J121,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K121&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":10321519.459956065},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J121,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K121&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":10904019.376844475},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J121,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K121&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":11542299.296918159},null,"SSP27","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J121,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K121,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE52","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J122,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K122&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5205},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J122,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K122&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5020},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J122,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K122&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4835},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J122,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K122&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4650},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J122,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K122&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4465},null,{"$f":"IF(B122=\"\",#REF!,B122)","v":"NEE52"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from unmetered supplies",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J122,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K122,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J123,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K123&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":19217639.6329863},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J123,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K123&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":18534640.095891789},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J123,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K123&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":17851640.558797281},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J123,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K123&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":17168641.021702781},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J123,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K123&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":16485641.484608298},null,"NEE52","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from unmetered supplies",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J123,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K123,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J124,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K124&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":39955824.427637778},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J124,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K124&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":38535585.76170478},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J124,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K124&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":37115347.095771782},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J124,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K124&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":35695108.429838806},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J124,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K124&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":34274869.763905764},null,"NEE52","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from unmetered supplies",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J124,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K124,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE55","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J125,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K125&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J125,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K125&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J125,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K125&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J125,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K125&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J125,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K125&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE55","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J125,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K125,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J126,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K126&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J126,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K126&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J126,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K126&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J126,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K126&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J126,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K126&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B126=\"\",J125,B126)","v":"NEE55"},"Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J126,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K126,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J127,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K127&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J127,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K127&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J127,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K127&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J127,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K127&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J127,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K127&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE55","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J127,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K127,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NSP55","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J128,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K128&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":19},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J128,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K128&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":22},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J128,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K128&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":25},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J128,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K128&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":28},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J128,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K128&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":30},null,"NSP55","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J128,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K128,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J129,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K129&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":36150.730392490404},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J129,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K129&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":45117.707965724891},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J129,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K129&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":47424.391624710493},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J129,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K129&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":52758.37033335297},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J129,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K129&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":56364.271716799805},null,"NSP55","Summer peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J129,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K129,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J130,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K130&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":40062.737036481973},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J130,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K130&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":50036.213988842188},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J130,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K130&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":53362.691094354363},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J130,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K130&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":59236.38308050546},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J130,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K130&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":63097.076674428579},null,"NSP55","Summer shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J130,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K130,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J131,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K131&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":313090.13674952195},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J131,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K131&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":353671.67577518587},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J131,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K131&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":397101.36201213195},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J131,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K131&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":443273.04222173343},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J131,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K131&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":492518.57796975202},null,"NSP55","Winter peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J131,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K131,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J132,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K132&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":3738093.1111888383},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J132,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K132&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4267601.3123761099},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J132,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K132&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4830565.8706930922},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J132,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K132&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5335222.2951774355},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J132,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K132&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5860178.9190848405},null,"NSP55","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J132,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K132,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NSP56","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J133,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K133&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1495},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J133,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K133&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1564},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J133,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K133&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1629},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J133,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K133&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1691},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J133,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K133&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":1751},null,"NSP56","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J133,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K133,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J134,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K134&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":92557373.471820593},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J134,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K134&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":102354199.6052344},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J134,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K134&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":113869809.01724005},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J134,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K134&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":124470232.52717951},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J134,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K134&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":135741361.25319019},null,"NSP56","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J134,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K134,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J135,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K135&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":87351549.678924382},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J135,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K135&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":94339737.812182903},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J135,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K135&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":101773276.22820282},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J135,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K135&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":110136824.81114116},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J135,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K135&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":121724608.34616861},null,"NSP56","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J135,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K135,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J136,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K136&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":187356036.9637033},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J136,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K136&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":200997932.32157975},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J136,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K136&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":214409539.38294044},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J136,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K136&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":231199644.61432195},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J136,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K136&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":258006880.18979511},null,"NSP56","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J136,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K136,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J137,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K137&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":287124.30434150266},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J137,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K137&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":300511.92855047481},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J137,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K137&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":312593.33560554532},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J137,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K137&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":324241.94084589975},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J137,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K137&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":336328.53454348264},null,"NSP56","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J137,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K137,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J138,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K138&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":88961.373595316691},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J138,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K138&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":93314.390482861141},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J138,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K138&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":97105.633698523612},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J138,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K138&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":100704.21313033183},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J138,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K138&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":104333.58982563987},null,"NSP56","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J138,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K138,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NAT56","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J139,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K139&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":690},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J139,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K139&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":675},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J139,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K139&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":659},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J139,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K139&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":640},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J139,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K139&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":620},null,"NAT56","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J139,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K139,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J140,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K140&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":10951003.841564534},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J140,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K140&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":10452010.916617576},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J140,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K140&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":9857391.3750010822},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J140,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K140&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":9163175.9728890378},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J140,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K140&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":8350142.1899925843},null,"NAT56","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J140,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K140,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J141,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K141&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":13223647.840004865},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J141,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K141&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":12624165.372584488},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J141,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K141&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":11911009.749254221},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J141,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K141&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":11077325.309737086},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J141,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K141&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":10103186.64957363},null,"NAT56","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J141,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K141,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J142,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K142&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":40782490.177220508},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J142,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K142&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":38927008.760179497},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J142,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K142&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":36796448.719369061},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J142,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K142&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":34191759.246165045},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J142,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K142&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":31326456.478175554},null,"NAT56","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J142,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K142,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J143,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K143&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":132518.90969607816},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J143,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K143&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":129696.64435522411},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J143,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K143&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":126457.34080052447},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J143,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K143&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":122717.23367319682},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J143,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K143&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":119088.3446127694},null,"NAT56","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J143,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K143,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J144,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K144&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":79511.345817646885},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J144,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K144&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":40273.154460314108},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J144,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K144&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":39283.371766314958},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J144,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K144&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":38113.954112012048},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J144,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K144&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":36942.790229524115},null,"NAT56","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J144,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K144,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NEN56","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J145,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K145&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J145,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K145&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J145,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K145&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J145,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K145&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J145,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K145&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B145=\"\",J138,B145)","v":"NEN56"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J145,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K145,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J146,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K146&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J146,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K146&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J146,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K146&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J146,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K146&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J146,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K146&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEN56","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J146,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K146,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J147,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K147&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J147,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K147&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J147,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K147&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J147,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K147&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J147,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K147&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEN56","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J147,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K147,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J148,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K148&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J148,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K148&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J148,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K148&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J148,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K148&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J148,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K148&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEN56","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J148,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K148,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J149,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K149&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J149,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K149&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J149,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K149&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J149,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K149&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J149,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K149&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEN56","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J149,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K149,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J150,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K150&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J150,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K150&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J150,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K150&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J150,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K150&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J150,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K150&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEN56","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J150,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K150,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP75","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J151,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K151&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":835},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J151,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K151&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":852},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J151,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K151&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":866},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J151,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K151&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":877},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J151,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K151&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":887},null,{"$f":"IF(B151=\"\",#REF!,B151)","v":"NSP75"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J151,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K151,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J152,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K152&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":157659397.34809187},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J152,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K152&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":163390927.67835572},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J152,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K152&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":168391754.75914595},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J152,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K152&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":174703520.40417635},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J152,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K152&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":185920290.96898654},null,"NSP75","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J152,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K152,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J153,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K153&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":107630647.69949883},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J153,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K153&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":111624194.77097601},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J153,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K153&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":115085962.90518378},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J153,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K153&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":119214780.45506257},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J153,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K153&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":126916398.69105268},null,"NSP75","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J153,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K153,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J154,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K154&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":200571508.46959263},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J154,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K154&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":207595360.66271287},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J154,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K154&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":214622947.20578554},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J154,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K154&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":221313601.28106534},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J154,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K154&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":236057966.96198887},null,"NSP75","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J154,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K154,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J155,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K155&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":233163.41112552499},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J155,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K155&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":237691.86651129537},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J155,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K155&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":241719.41464595016},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J155,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K155&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":244711.92255584689},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J155,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K155&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":247560.35576013528},null,"NSP75","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J155,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K155,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J156,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K156&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":97411.611603967249},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J156,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K156&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":99576.150222684635},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J156,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K156&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":101268.47258869873},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J156,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K156&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":102446.25831491245},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J156,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K156&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":103581.32576125632},null,"NSP75","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J156,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K156,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NAT75","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J157,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K157&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J157,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K157&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J157,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K157&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J157,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K157&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J157,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K157&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAT75","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J157,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K157,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J158,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K158&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J158,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K158&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J158,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K158&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J158,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K158&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J158,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K158&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAT75","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J158,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K158,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J159,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K159&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J159,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K159&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J159,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K159&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J159,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K159&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J159,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K159&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAT75","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J159,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K159,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J160,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K160&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J160,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K160&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J160,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K160&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J160,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K160&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J160,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K160&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAT75","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J160,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K160,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J161,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K161&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J161,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K161&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J161,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K161&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J161,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K161&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J161,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K161&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAT75","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J161,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K161,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J162,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K162&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J162,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K162&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J162,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K162&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J162,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K162&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J162,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K162&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAT75","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J162,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K162,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP76","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J163,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K163&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":588},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J163,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K163&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":603},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J163,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K163&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":618},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J163,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K163&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":630},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J163,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K163&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":641},null,{"$f":"IF(B163=\"\",J156,B163)","v":"NSP76"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J163,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K163,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J164,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K164&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":237978829.06167442},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J164,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K164&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":248003311.7180337},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J164,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K164&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":257068746.20156106},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J164,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K164&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":268338044.14328697},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J164,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K164&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":287998122.52276075},null,"NSP76","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J164,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K164,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J165,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K165&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":163568233.46653962},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J165,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K165&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":170746989.02797917},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J165,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K165&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":176935583.6457704},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J165,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K165&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":184664781.44947904},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J165,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K165&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":197898171.94175717},null,"NSP76","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J165,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K165,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J166,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K166&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":301757379.20611095},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J166,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K166&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":314037815.49541748},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J166,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K166&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":326310565.35105532},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J166,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K166&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":338855270.35554081},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J166,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K166&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":364312981.98702461},null,"NSP76","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J166,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K166,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J167,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K167&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":316550.18703940458},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J167,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K167&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":324439.0790038199},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J167,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K167&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":332581.9127020145},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J167,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K167&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":338969.95033123397},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J167,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K167&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":344930.25881594873},null,"NSP76","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J167,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K167,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J168,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K168&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":132848.76060410784},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J168,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K168&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":136546.60520716224},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J168,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K168&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":139916.74580382151},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J168,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K168&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":142549.30432460678},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J168,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K168&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":145062.83748420983},null,"NSP76","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J168,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K168,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP77","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J169,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K169&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":64},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J169,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K169&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":63},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J169,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K169&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":60},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J169,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K169&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":58},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J169,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K169&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":55},null,"NSP77","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J169,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K169,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J170,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K170&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":59978287.53749875},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J170,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K170&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":59100093.202874728},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J170,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K170&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":57675478.03932596},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J170,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K170&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":56866581.732409686},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J170,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K170&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":57284560.215708025},null,"NSP77","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J170,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K170,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J171,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K171&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":42136499.347593829},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J171,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K171&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":41522111.725721493},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J171,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K171&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":40486006.504693374},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J171,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K171&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":39909938.153761037},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J171,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K171&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":40222626.954073012},null,"NSP77","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J171,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K171,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J172,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K172&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":72853496.880250484},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J172,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K172&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":71782197.387299359},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J172,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K172&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":70134166.133523121},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J172,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K172&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":68754455.479456946},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J172,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K172&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":69322445.961550534},null,"NSP77","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J172,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K172,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J173,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K173&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":64796.725230611199},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J173,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K173&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":63776.923088670505},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J173,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K173&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":60749.927669987868},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J173,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K173&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":58749.536628015609},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J173,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K173&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":55680.547301542101},null,"NSP77","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J173,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K173,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J174,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K174&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":29685.828034437462},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J174,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K174&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":29314.685541171246},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J174,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K174&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":27920.407032517465},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J174,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K174&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":26956.437000728776},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J174,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K174&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":25550.347849172445},null,"NSP77","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J174,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K174,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP78","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J175,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K175&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":37},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J175,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K175&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":39},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J175,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K175&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":41},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J175,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K175&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":43},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J175,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K175&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":44},null,"NSP78","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J175,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K175,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J176,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K176&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":69793495.331971571},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J176,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K176&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":74775117.682791263},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J176,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K176&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":79717838.105836287},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J176,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K176&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":85345503.575929105},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J176,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K176&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":93039545.527020022},null,"NSP78","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J176,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K176,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J177,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K177&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":45439958.480395168},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J177,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K177&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":48589727.670107365},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J177,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K177&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":51828752.862486064},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J177,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K177&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":55463296.755885191},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J177,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K177&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":60598243.503681436},null,"NSP78","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J177,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K177,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J178,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K178&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":86107444.075614631},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J178,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K178&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":92110054.981517464},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J178,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K178&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":98699906.178893507},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J178,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K178&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":105231526.7618596},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J178,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K178&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":114791048.98556291},null,"NSP78","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J178,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K178,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J179,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K179&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":55670.39390332433},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J179,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K179&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":58600.538265283642},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J179,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K179&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":61617.685444393297},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J179,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K179&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":64676.358740662123},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J179,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K179&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":66146.555840691624},null,"NSP78","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J179,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K179,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J180,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K180&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":35640.75729813458},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J180,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K180&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":37621.354449647406},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J180,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K180&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":39537.066662293495},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J180,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K180&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":41441.729500937894},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J180,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K180&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":42420.170607482651},null,"NSP78","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J180,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K180,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP81","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J181,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K181&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":65},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J181,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K181&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":68},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J181,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K181&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":71},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J181,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K181&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":73},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J181,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K181&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":75},null,"NSP81","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J181,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K181,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J182,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K182&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":314182631.09097034},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J182,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K182&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":338791012.92902374},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J182,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K182&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":363434411.50277382},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J182,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K182&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":389780194.75969428},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J182,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K182&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":424441678.94790727},null,"NSP81","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J182,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K182,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J183,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K183&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":256705818.53962046},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J183,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K183&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":276137566.94009519},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J183,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K183&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":299318599.90984946},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J183,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K183&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":318410741.86453575},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J183,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K183&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":347501377.03513771},null,"NSP81","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J183,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K183,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J184,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K184&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":212434.31469542146},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J184,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K184&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":221961.93462480226},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J184,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K184&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":231693.05524839813},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J184,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K184&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":238320.53559471748},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J184,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K184&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":244889.66682234654},null,"NSP81","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J184,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K184,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J185,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K185&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":88502.426764444812},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J185,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K185&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":92759.477847473521},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J185,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K185&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":97154.143956673361},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J185,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K185&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":99557.472625420429},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J185,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K185&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":102318.93095343982},null,"NSP81","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J185,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K185,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP82","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J186,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K186&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J186,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K186&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J186,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K186&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J186,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K186&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J186,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K186&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP82","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J186,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K186,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J187,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K187&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J187,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K187&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J187,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K187&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J187,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K187&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J187,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K187&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP82","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J187,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K187,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J188,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K188&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J188,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K188&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J188,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K188&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J188,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K188&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J188,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K188&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP82","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J188,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K188,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J189,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K189&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J189,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K189&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J189,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K189&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J189,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K189&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J189,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K189&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP82","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J189,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K189,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J190,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K190&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J190,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K190&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J190,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K190&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J190,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K190&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J190,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K190&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP82","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J190,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K190,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J191,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K191&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J191,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K191&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J191,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K191&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J191,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K191&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J191,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K191&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP82","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J191,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K191,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP83","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J192,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K192&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":22},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J192,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K192&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":23},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J192,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K192&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":25},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J192,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K192&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":26},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J192,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K192&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":27},null,"NSP83","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J192,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K192,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J193,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K193&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5576764.6909629684},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J193,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K193&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6007617.3307960071},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J193,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K193&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6534226.5867909761},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J193,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K193&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":6937176.6368903974},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J193,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K193&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":7616952.3066671621},null,"NSP83","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J193,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K193,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J194,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K194&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":3746301.8373807403},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J194,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K194&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4055622.4874750311},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J194,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K194&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4432009.9107729467},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J194,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K194&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4698790.9512571553},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J194,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K194&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5146127.7078529298},null,"NSP83","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J194,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K194,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J195,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K195&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":7148277.206140209},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J195,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K195&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":7644201.5923022646},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J195,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K195&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":8273115.8881658074},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J195,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K195&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":8760828.0780533943},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J195,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K195&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":9718524.4540535733},null,"NSP83","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J195,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K195,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J196,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K196&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":23267.680378378373},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J196,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K196&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":24315.845726872496},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J196,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K196&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":26406.19992695285},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J196,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K196&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":27479.507852401861},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J196,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K196&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":28531.945717890823},null,{"$f":"IF(B196=\"\",J195,B196)","v":"NSP83"},"Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J196,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K196,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J197,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K197&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4161.6951227251648},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J197,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K197&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4388.5159869515173},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J197,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K197&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4812.4263715355546},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J197,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K197&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":4967.0475144455449},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J197,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K197&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":5166.7985237384546},null,"NSP83","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J197,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K197,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NAL84","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J198,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K198&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J198,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K198&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J198,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K198&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J198,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K198&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J198,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K198&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAL84","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J198,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K198,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J199,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K199&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J199,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K199&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J199,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K199&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J199,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K199&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J199,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K199&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAL84","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J199,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K199,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J200,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K200&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J200,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K200&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J200,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K200&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J200,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K200&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J200,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K200&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAL84","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J200,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K200,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J201,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K201&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J201,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K201&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J201,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K201&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J201,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K201&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J201,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K201&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAL84","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J201,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K201,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J202,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K202&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J202,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K202&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J202,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K202&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J202,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K202&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J202,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K202&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAL84","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J202,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K202,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP91","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J203,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K203&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J203,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K203&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J203,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K203&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J203,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K203&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J203,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K203&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B203=\"\",J197,B203)","v":"NSP91"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J203,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K203,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J204,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K204&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J204,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K204&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J204,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K204&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J204,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K204&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J204,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K204&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP91","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J204,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K204,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J205,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K205&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J205,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K205&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J205,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K205&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J205,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K205&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J205,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K205&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP91","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J205,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K205,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J206,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K206&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J206,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K206&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J206,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K206&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J206,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K206&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J206,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K206&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP91","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J206,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K206,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J207,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K207&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J207,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K207&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J207,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K207&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J207,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K207&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J207,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K207&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP91","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J207,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K207,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NEE93","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J208,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K208&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J208,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K208&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J208,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K208&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J208,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K208&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J208,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K208&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE93","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J208,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K208,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J209,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K209&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J209,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K209&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J209,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K209&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J209,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K209&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J209,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K209&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE93","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J209,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K209,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J210,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K210&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J210,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K210&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J210,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K210&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J210,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K210&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J210,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K210&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NEE93","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J210,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K210,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NSP94","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J211,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K211&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J211,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K211&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J211,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K211&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J211,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K211&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J211,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K211&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP94","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J211,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K211,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J212,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K212&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J212,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K212&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J212,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K212&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J212,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K212&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J212,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K212&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP94","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J212,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K212,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J213,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K213&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J213,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K213&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J213,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K213&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J213,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K213&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J213,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K213&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP94","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J213,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K213,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J214,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K214&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J214,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K214&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J214,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K214&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J214,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K214&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J214,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K214&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP94","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J214,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K214,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J215,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K215&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J215,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K215&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J215,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K215&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J215,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K215&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J215,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K215&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP94","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J215,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K215,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"STSS","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J216,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K216&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J216,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K216&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J216,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K216&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J216,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K216&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J216,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K216&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B216=\"\",J215,B216)","v":"STSS"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J216,'Admin|Lists'!$B$9:$B$60,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K216,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J217,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K217&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J217,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K217&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J217,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K217&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J217,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K217&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J217,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K217&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"STSS","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J217,'Admin|Lists'!$B$9:$B$60,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K217,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J218,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K218&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J218,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K218&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J218,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K218&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J218,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K218&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J218,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K218&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"STSS","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J218,'Admin|Lists'!$B$9:$B$60,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K218,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J219,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K219&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J219,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K219&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J219,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K219&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J219,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K219&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J219,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K219&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"STSS","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J219,'Admin|Lists'!$B$9:$B$60,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K219,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J220,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K220&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J220,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K220&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J220,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K220&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J220,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K220&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J220,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K220&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"STSS","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J220,'Admin|Lists'!$B$9:$B$60,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K220,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP95","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J221,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K221&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J221,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K221&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J221,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K221&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J221,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K221&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J221,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K221&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B221=\"\",J215,B221)","v":"NSP95"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J221,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K221,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J222,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K222&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J222,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K222&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J222,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K222&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J222,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K222&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J222,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K222&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP95","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J222,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K222,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J223,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K223&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J223,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K223&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J223,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K223&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J223,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K223&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J223,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K223&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP95","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J223,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K223,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J224,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K224&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J224,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K224&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J224,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K224&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J224,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K224&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J224,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K224&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP95","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J224,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K224,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J225,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K225&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J225,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K225&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J225,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K225&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J225,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K225&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J225,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K225&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NSP95","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J225,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K225,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NAL96","Standing charge ($/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J226,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K226&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J226,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K226&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J226,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K226&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J226,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K226&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J226,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K226&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAL96","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J226,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K226,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J227,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K227&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J227,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K227&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J227,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K227&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J227,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K227&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J227,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K227&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAL96","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J227,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K227,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J228,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K228&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J228,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K228&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J228,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K228&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J228,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K228&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J228,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K228&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAL96","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J228,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K228,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J229,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K229&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J229,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K229&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J229,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K229&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J229,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K229&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J229,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K229&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAL96","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J229,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K229,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J230,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K230&D$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J230,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K230&E$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J230,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K230&F$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J230,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K230&G$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Data|FY27-31 Volumes'!$C$15:$CN$65,MATCH($J230,'Data|FY27-31 Volumes'!$B$15:$B$65,0),MATCH($K230&H$8,'Data|FY27-31 Volumes'!$C$14:$CN$14,0))","v":0},null,"NAL96","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH(J230,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K230,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[]
[null,"Total (for sum check only - different units of volumes)",null,{"$f":"SUM(D11:D230)","v":7849042696.2442904},{"$f":"SUM(E11:E230)","v":8200616120.2012682},8563544311.6730785,8933732506.7948475,9456652267.7097797]

{"sheet":"Report|Indicative Revenue","index":9,"n_rows":232,"n_cols":15,"rows_kept":232,"cut":false,"hidden":false,"merged":[]}
[{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1))))","v":"Home"}]
[null,{"$f":"ModelTitle","v":"AusNet Services Distribution Indicative Tariffs"}]
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Report|Indicative Revenue"}]
[]
[]
[]
[null,"$ nominal",null,"FY27","FY28","FY29","FY30","FY31"]
[]
[null,"Tariff","Charging parameter",{"$f":"'Report|Indicative Volumes'!D10","v":"FY2027"},{"$f":"'Report|Indicative Volumes'!E10","v":"FY2028"},{"$f":"'Report|Indicative Volumes'!F10","v":"FY2029"},{"$f":"'Report|Indicative Volumes'!G10","v":"FY2030"},{"$f":"'Report|Indicative Volumes'!H10","v":"FY2031"},null,"Lookup","Lookup","3.1.1 - REVENUE GROUPING BY CHARGEABLE QUANTITY","3.1.2 - REVENUE GROUPING BY CUSTOMER TYPE OR CLASS","Tariff Class","Qty Type"]
[null,"NEE11","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J11,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K11&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":40894817.547084264},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J11,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K11&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":41169458.648546852},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J11,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K11&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":41467628.275008969},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J11,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K11&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":41803588.083091989},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J11,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K11&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":41769153.434156485},null,{"$f":"IF(B11=\"\",J10,B11)","v":"NEE11"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J11,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K11,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J12,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K12&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":88856291.014101371},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J12,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K12&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":91434997.290618643},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J12,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K12&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":93984277.380749211},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J12,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K12&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":96189115.619556785},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J12,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K12&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":97856359.565968022},null,{"$f":"IF(B12=\"\",J11,B12)","v":"NEE11"},"Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J12,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K12,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J13,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K13&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":39453513.058479331},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J13,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K13&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":40525439.350655034},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J13,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K13&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":41481290.197476901},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J13,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K13&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":42088483.923675396},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J13,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K13&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":43071132.667966813},null,"NEE11","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J13,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K13,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE11S","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J14,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K14&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":531034.79187418788},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J14,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K14&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":649699.91616295697},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J14,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K14&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":776013.2658054512},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J14,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K14&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":911264.6407828934},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J14,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K14&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1046275.0113231795},null,"NEE11S","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J14,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K14,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J15,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K15&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1045542.2198200253},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J15,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K15&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1281802.164715657},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J15,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K15&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1542419.2930281081},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J15,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K15&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1801689.8657841766},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J15,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K15&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2076921.8270700253},null,"NEE11S","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J15,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K15,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J16,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K16&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":473271.44934215798},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J16,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K16&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":583266.55311204342},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J16,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K16&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":707940.00374937546},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J16,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K16&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":815772.68244422262},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J16,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K16&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":937680.32546965743},null,"NEE11S","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J16,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K16,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE19","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J17,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K17&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12366636.04897611},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J17,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K17&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12394472.357022496},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J17,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K17&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12425656.947463064},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J17,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K17&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12464308.992702147},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J17,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K17&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12388677.179175988},null,{"$f":"IF(B17=\"\",#REF!,B17)","v":"NEE19"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J17,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K17,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J18,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K18&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":26236234.266584359},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J18,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K18&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":26810022.733952001},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J18,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K18&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":27425936.562002271},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J18,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K18&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":27881383.004867382},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J18,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K18&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":28208061.05849421},null,"NEE19","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J18,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K18,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J19,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K19&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":14432360.950120118},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J19,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K19&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":14765776.31186677},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J19,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K19&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":15186263.593301857},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J19,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K19&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":15286500.647958273},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J19,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K19&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":15467504.753315935},null,"NEE19","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J19,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K19,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J20,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K20&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3988273.0052716844},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J20,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K20&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4021803.9969288958},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J20,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K20&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4089239.1299662371},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J20,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K20&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4077810.1722140186},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J20,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K20&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4024427.9011964826},null,"NEE19","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J20,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K20,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NAST11","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J21,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K21&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":23363769.046085365},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J21,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K21&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":25502077.762096774},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J21,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K21&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":27782575.496727563},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J21,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K21&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":30229507.19172129},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J21,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K21&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":32541919.053580508},null,"NAST11","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J21,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K21,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Solar soak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J22,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K22&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1720180.2312261281},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J22,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K22&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1861067.2615733277},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J22,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K22&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2010149.3487795705},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J22,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K22&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2169191.3473012559},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J22,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K22&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2325941.8799452134},null,"NAST11","Solar soak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J22,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K22,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J23,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K23&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":52731379.236006401},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J23,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K23&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":58207522.362153657},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J23,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K23&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":64144547.239058428},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J23,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K23&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":70829624.183220744},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J23,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K23&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":76983731.495228857},null,"NAST11","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J23,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K23,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J24,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K24&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":19840460.341003984},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J24,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K24&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":22177196.633116655},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J24,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K24&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":24829264.516481556},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J24,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K24&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":27664303.688813552},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J24,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K24&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":30345867.421581745},null,"NAST11","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J24,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K24,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NAST11S","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J25,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K25&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":35610332.799184673},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J25,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K25&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":38284317.093774281},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J25,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K25&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":41127454.011984348},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J25,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K25&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":44170670.727626652},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J25,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K25&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":46974244.849226475},null,"NAST11S","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J25,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K25,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Solar soak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J26,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K26&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1225500.3413345236},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J26,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K26&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1322260.9682986052},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J26,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K26&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1430669.1289162724},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J26,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K26&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1550803.2335927128},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J26,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K26&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1674672.5238711042},null,"NAST11S","Solar soak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J26,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K26,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J27,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K27&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":82200420.225336835},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J27,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K27&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":89268869.797024682},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J27,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K27&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":97346437.677730903},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J27,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K27&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":105489510.65491329},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J27,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K27&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":113648438.44302313},null,"NAST11S","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J27,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K27,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J28,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K28&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":30565787.055826057},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J28,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K28&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":33568266.86501652},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J28,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K28&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":36997225.873828143},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J28,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K28&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":40640681.083010651},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J28,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K28&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":44093954.175031357},null,"NAST11S","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J28,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K28,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NAST17","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J29,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K29&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":47421.685865458305},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J29,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K29&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":54995.470639953455},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J29,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K29&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":62861.409799882917},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J29,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K29&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":71237.372233290196},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J29,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K29&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":79731.68826568553},null,"NAST17","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J29,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K29,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Solar soak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J30,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K30&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3797.640863051729},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J30,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K30&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4263.557000083546},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J30,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K30&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4735.7953966545074},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J30,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K30&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5188.7570287693843},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J30,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K30&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5770.7495748370211},null,"NAST17","Solar soak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J30,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K30,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J31,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K31&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":97378.223718446927},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J31,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K31&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":112502.09034559468},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J31,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K31&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":128577.96568709386},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J31,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K31&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":144977.295469384},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J31,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K31&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":164288.92314566762},null,{"$f":"IF(B31=\"\",J29,B31)","v":"NAST17"},"Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J31,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K31,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J32,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K32&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":37528.295947477127},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J32,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K32&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":43165.390440472394},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J32,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K32&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":49315.017067216992},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J32,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K32&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":55677.707090085372},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J32,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K32&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":63393.378714199236},null,"NAST17","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J32,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K32,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J33,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K33&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":13611.348582468949},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J33,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K33&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":15896.561355000451},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J33,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K33&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":18267.673486947908},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J33,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K33&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":20666.430468104434},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J33,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K33&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":23224.368510128559},null,"NAST17","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J33,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K33,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE24","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J34,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K34&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":275867.94966314599},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J34,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K34&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":276333.40590047842},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J34,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K34&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":276683.10175465711},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J34,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K34&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":277140.47050042875},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J34,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K34&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":275155.68338219234},null,{"$f":"IF(B34=\"\",#REF!,B34)","v":"NEE24"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J34,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K34,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J35,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K35&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":214861.2384300674},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J35,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K35&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":216558.30797580679},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J35,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K35&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":217031.76161552424},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J35,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K35&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":216305.18449111219},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J35,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K35&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":215831.52500128851},null,"NEE24","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J35,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K35,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J36,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K36&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":199435.71665112377},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J36,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K36&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":200731.24208105591},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J36,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K36&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":202337.7873828946},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J36,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K36&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":201180.80915758546},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J36,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K36&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":199948.08837891888},null,"NEE24","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J36,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K36,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NSP20","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J37,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K37&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2789.5109332622533},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J37,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K37&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2561.4328791211196},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J37,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K37&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2322.4658793060194},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J37,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K37&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2071.780400520744},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J37,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K37&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1789.895042699063},null,"NSP20","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J37,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K37,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J38,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K38&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3045.9253194579028},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J38,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K38&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2991.8479527705081},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J38,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K38&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2575.7204338076344},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J38,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K38&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2277.4183046933326},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J38,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K38&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1935.3709277129976},null,"NSP20","Summer peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J38,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K38,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J39,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K39&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2504.4566221058071},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J39,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K39&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2474.9777957519213},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J39,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K39&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2152.1783710218847},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J39,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K39&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1896.4732202586385},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J39,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K39&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1609.1424625152169},null,"NSP20","Summer shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J39,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K39,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J40,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K40&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2353.5052478201337},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J40,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K40&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2159.531983609153},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J40,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K40&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2007.1189656091719},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J40,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K40&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1782.1362628028603},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J40,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K40&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1570.9074447836419},null,"NSP20","Winter peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J40,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K40,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J41,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K41&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4944.4703313486943},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J41,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K41&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4567.0773557254361},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J41,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K41&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4199.3129697425311},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J41,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K41&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3708.5057716055835},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J41,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K41&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3242.6775717955579},null,"NSP20","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J41,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K41,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NSP23","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J42,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K42&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":41108.5821743911},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J42,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K42&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":40681.581021335434},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J42,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K42&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":40256.07524130433},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J42,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K42&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":39841.930779245078},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J42,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K42&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":39052.255477070466},null,"NSP23","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J42,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K42,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J43,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K43&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":18732.284324865643},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J43,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K43&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":20118.751389713678},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J43,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K43&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":18562.009851436011},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J43,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K43&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":18356.730965436524},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J43,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K43&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":17440.226741922415},null,"NSP23","Summer peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J43,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K43,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J44,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K44&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":21679.236681657949},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J44,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K44&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":23276.121589993189},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J44,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K44&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":21539.223152970662},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J44,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K44&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":21251.429803752038},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J44,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K44&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":20251.314926038758},null,"NSP23","Summer shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J44,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K44,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J45,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K45&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":33268.512995402169},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J45,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K45&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":33372.964928364672},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J45,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K45&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":32706.696359421854},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J45,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K45&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":32259.469457947485},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J45,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K45&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":31330.167285276395},null,"NSP23","Winter peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J45,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K45,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J46,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K46&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":53846.015154713234},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J46,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K46&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":53433.711963525166},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J46,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K46&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":53401.908389592012},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J46,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K46&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":52626.457173611059},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J46,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K46&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":51498.576354437078},null,"NSP23","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J46,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K46,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE30","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J47,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K47&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J47,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K47&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J47,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K47&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J47,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K47&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J47,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K47&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B47=\"\",#REF!,B47)","v":"NEE30"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J47,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K47,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J48,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K48&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J48,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K48&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J48,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K48&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J48,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K48&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J48,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K48&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B48=\"\",J47,B48)","v":"NEE30"},"Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J48,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K48,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE31","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J49,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K49&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J49,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K49&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J49,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K49&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J49,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K49&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J49,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K49&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE31","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J49,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K49,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J50,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K50&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J50,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K50&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J50,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K50&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J50,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K50&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J50,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K50&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE31","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J50,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K50,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE32","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J51,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K51&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J51,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K51&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J51,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K51&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J51,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K51&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J51,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K51&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE32","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J51,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K51,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J52,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K52&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J52,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K52&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J52,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K52&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J52,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K52&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J52,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K52&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE32","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J52,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K52,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE33","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J53,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K53&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J53,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K53&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J53,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K53&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J53,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K53&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J53,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K53&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE33","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J53,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K53,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J54,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K54&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J54,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K54&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J54,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K54&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J54,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K54&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J54,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K54&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE33","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J54,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K54,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"RCER11","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J55,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K55&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":107152.45576484805},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J55,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K55&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":230743.72939158729},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J55,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K55&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":372379.12321766722},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J55,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K55&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":534047.38708684372},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J55,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K55&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":710999.85424387606},null,"RCER11","Standing charge","Revenue from Fixed Customer Charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J55,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K55,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Solar soak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J56,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K56&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3687.563715149},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J56,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K56&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7969.4101975706089},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J56,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K56&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12953.666319465921},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J56,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K56&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":18750.052945607986},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J56,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K56&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":25347.760761250131},null,"RCER11","Solar soak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J56,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K56,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Export charge (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J57,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K57&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":15018.588955137922},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J57,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K57&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":32844.475139397888},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J57,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K57&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":54123.483469103492},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J57,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K57&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":78470.498128949373},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J57,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K57&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":106351.41427059668},null,"RCER11","Export charge","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J57,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K57,'Admin|Lists'!$G$9:$G$30,0))","v":"Production"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J58,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K58&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":183817.0987453066},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J58,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K58&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":390140.87348594994},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J58,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K58&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":625450.58850524807},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J58,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K58&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":882690.28238389862},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J58,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K58&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1169498.6974359555},null,"RCER11","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J58,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K58,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Export reward (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J59,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K59&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":97889.131179634409},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J59,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K59&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":213453.76937613747},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J59,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K59&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":349859.18556629127},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J59,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K59&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":505645.24550371023},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J59,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K59&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":683877.24579390045},null,"RCER11","Export reward","Revenue from On–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J59,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K59,'Admin|Lists'!$G$9:$G$30,0))","v":"Production"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J60,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K60&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":91973.281010509265},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J60,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K60&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":202319.58341253898},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J60,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K60&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":334982.91745381476},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J60,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K60&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":491367.8960332541},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J60,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K60&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":667403.91659536597},null,"RCER11","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from residential Customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J60,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Residential"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K60,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE12","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J61,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K61&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3060449.5234735943},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J61,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K61&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3130547.1034564795},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J61,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K61&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3200166.2645445913},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J61,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K61&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3270910.4636623049},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J61,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K61&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3310305.2900287188},null,{"$f":"IF(B61=\"\",J52,B61)","v":"NEE12"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J61,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K61,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J62,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K62&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7982457.8331956519},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J62,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K62&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8065403.3893024297},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J62,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K62&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8145977.466824946},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J62,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K62&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8268187.3586908989},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J62,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K62&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8590966.1818830613},null,"NEE12","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J62,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K62,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J63,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K63&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11332736.108250016},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J63,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K63&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11477753.8619821},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J63,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K63&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11602315.797576675},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J63,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K63&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11749285.047020935},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J63,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K63&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12166859.922832768},null,"NEE12","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J63,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K63,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE12S","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J64,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K64&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1655.3545143437841},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J64,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K64&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1899.6038249129124},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J64,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K64&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2334.3056168198968},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J64,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K64&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2638.6822068911783},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J64,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K64&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2945.6028385773593},null,"NEE12S","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J64,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K64,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J65,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K65&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4325.0577007818802},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J65,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K65&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4964.6229270510285},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J65,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K65&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5612.3634516278971},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J65,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K65&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6301.795469649569},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J65,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K65&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7057.2517339630522},null,"NEE12S","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J65,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K65,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J66,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K66&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1304.9069740958519},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J66,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K66&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1439.1798982888834},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J66,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K66&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1526.285130896794},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J66,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K66&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1699.6420865465675},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J66,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K66&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2098.8408705727397},null,"NEE12S","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J66,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K66,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE16","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J67,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K67&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":27087.619325625557},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J67,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K67&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":27069.354505009},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J67,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K67&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":27011.250708915948},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J67,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K67&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":26914.558510290022},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J67,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K67&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":26326.325369785151},null,{"$f":"IF(B67=\"\",J63,B67)","v":"NEE16"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J67,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K67,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J68,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K68&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":74050.225116781949},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J68,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K68&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":72082.241497098585},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J68,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K68&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":70061.57139037404},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J68,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K68&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":67627.919547878817},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J68,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K68&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":64559.833781605928},null,"NEE16","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J68,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K68,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J69,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K69&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":109273.51044198943},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J69,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K69&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":106655.87903787436},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J69,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K69&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":105119.67437913151},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J69,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K69&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":101680.44063753661},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J69,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K69&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":96160.476457469442},null,"NEE16","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J69,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K69,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J70,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K70&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4845.1958965154572},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J70,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K70&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4747.9976979853891},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J70,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K70&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4679.9293192415507},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J70,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K70&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4507.855384368213},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J70,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K70&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4225.5529252641909},null,"NEE16","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J70,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K70,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE17","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J71,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K71&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2106.8148364375434},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J71,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K71&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1899.6038249129124},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J71,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K71&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1667.361154871355},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J71,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K71&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1583.209324134707},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J71,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K71&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1288.7012418775946},null,"NEE17","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J71,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K71,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J72,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K72&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7649.4488958327693},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J72,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K72&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6837.0574867263831},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J72,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K72&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5975.6800272211767},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J72,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K72&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5039.8780031028073},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J72,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K72&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3950.726202431566},null,"NEE17","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J72,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K72,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J73,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K73&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":24714.674566672045},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J73,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K73&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":21657.255492490433},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J73,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K73&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":19198.636419338283},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J73,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K73&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":16404.978578094346},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J73,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K73&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12960.152799458157},null,"NEE17","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J73,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K73,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J74,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K74&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3432.3114556782057},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J74,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K74&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3042.7184144645471},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J74,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K74&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2754.513808941525},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J74,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K74&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2318.2936166680647},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J74,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K74&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1833.6240285064789},null,"NEE17","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J74,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K74,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE18","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J75,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K75&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J75,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K75&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J75,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K75&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J75,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K75&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J75,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K75&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE18","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J75,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K75,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Block 1 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J76,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K76&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J76,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K76&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J76,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K76&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J76,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K76&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J76,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K76&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE18","Block 1","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J76,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K76,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Block 2 (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J77,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K77&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J77,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K77&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J77,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K77&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J77,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K77&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J77,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K77&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE18","Block 2","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J77,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K77,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J78,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K78&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J78,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K78&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J78,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K78&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J78,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K78&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J78,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K78&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE18","Dedicated circuit","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J78,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K78,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NAST12","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J79,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K79&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5126482.4441486681},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J79,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K79&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5587209.7500251029},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J79,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K79&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6090703.5626295721},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J79,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K79&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6645081.3576876177},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J79,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K79&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7186350.4252417013},null,{"$f":"IF(B79=\"\",#REF!,B79)","v":"NAST12"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J79,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K79,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J80,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K80&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":33228600.072891694},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J80,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K80&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":35763252.341764152},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J80,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K80&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":38181906.472858079},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J80,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K80&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":41350885.515984558},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J80,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K80&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":45860883.737509161},null,"NAST12","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J80,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K80,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J81,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K81&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8137986.163079232},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J81,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K81&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8746497.6934761405},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J81,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K81&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":9379840.1192986015},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J81,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K81&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":10116903.690216636},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J81,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K81&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11222034.00019728},null,"NAST12","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J81,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K81,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NAST12S","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J82,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K82&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1013979.8834225835},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J82,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K82&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1118391.751917477},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J82,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K82&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1232846.8379118799},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J82,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K82&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1359097.248696083},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J82,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K82&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1484399.7304655779},null,"NAST12S","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J82,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K82,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J83,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K83&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5611838.9002262838},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J83,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K83&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6082338.2176048029},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J83,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K83&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6569867.1582427211},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J83,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K83&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7137003.8495729016},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J83,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K83&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8049266.3309202278},null,"NAST12S","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J83,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K83,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J84,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K84&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1792451.2955709589},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J84,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K84&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1942308.0034889833},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J84,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K84&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2106073.9237810383},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J84,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K84&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2294464.9054490607},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J84,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K84&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2586517.085619607},null,"NAST12S","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J84,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K84,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NASN12","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J85,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K85&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":9330.1799899376929},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J85,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K85&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":10131.220399535532},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J85,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K85&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11004.583622150942},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J85,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K85&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12137.938151699422},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J85,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K85&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":13071.112596187031},null,{"$f":"IF(B85=\"\",#REF!,B85)","v":"NASN12"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J85,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K85,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Anytime (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J86,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K86&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":131535.97947439339},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J86,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K86&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":136256.26858940074},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J86,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K86&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":140737.47357310844},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J86,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K86&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":149224.05772177631},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J86,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K86&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":164796.50725979346},null,"NASN12","Anytime","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J86,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K86,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J87,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K87&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":24776.511583986186},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J87,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K87&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":26102.450413878028},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J87,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K87&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":27580.900384521708},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J87,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K87&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":29647.352139495179},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J87,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K87&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":31017.499480841791},null,"NASN12","Demand peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J87,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K87,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J88,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K88&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11583.058098918578},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J88,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K88&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12238.543768433228},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J88,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K88&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12941.510735071732},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J88,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K88&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":13858.901869367786},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J88,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K88&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":14547.870915474292},null,"NASN12","Demand off peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J88,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K88,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,"NASN12S","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J89,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K89&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2407.7883845000497},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J89,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K89&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2849.4057373693686},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J89,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K89&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3167.9861942555744},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J89,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K89&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3694.1550896476497},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J89,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K89&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4050.2039030438691},null,"NASN12S","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J89,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K89,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Anytime (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J90,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K90&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":31318.91443720274},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J90,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K90&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":35078.399263654894},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J90,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K90&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":38598.850852212978},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J90,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K90&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":42881.355584922545},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J90,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K90&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":46631.523184741782},null,"NASN12S","Anytime","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J90,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K90,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J91,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K91&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5079.7483745031614},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J91,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K91&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5821.9873947330098},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J91,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K91&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6367.8976921917465},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J91,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K91&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7177.4616166026608},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J91,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K91&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7622.1514297625354},null,"NASN12S","Demand peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J91,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K91,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J92,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K92&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3870.6379914293439},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J92,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K92&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4458.7634648099483},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J92,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K92&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4832.3199855418552},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J92,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K92&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5485.7825719942348},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J92,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K92&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5847.8933492729248},null,"NASN12S","Demand off peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J92,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K92,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,"NASN19","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J93,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K93&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":181186.07593362874},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J93,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K93&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":201109.678289951},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J93,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K93&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":223313.86886167398},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J93,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K93&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":248373.39916554082},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J93,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K93&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":273781.950371655},null,{"$f":"IF(B93=\"\",#REF!,B93)","v":"NASN19"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J93,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K93,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Anytime (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J94,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K94&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":9429882.3366524298},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J94,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K94&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":9892127.8281501681},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J94,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K94&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":10371302.528512059},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J94,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K94&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":10933118.121646263},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J94,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K94&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11777484.742356529},null,{"$f":"IF(B94=\"\",J93,B94)","v":"NASN19"},"Anytime","Revenue from Energy Delivery charges where time of use is not a determinant","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J94,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K94,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J95,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K95&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":730985.01271425444},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J95,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K95&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":754851.26856054668},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J95,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K95&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":777880.56735173578},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J95,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K95&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":804008.34568177792},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J95,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K95&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":822540.09617337468},null,"NASN19","Demand peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J95,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K95,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J96,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K96&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":340226.98523494933},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J96,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K96&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":350551.16881240689},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J96,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K96&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":361424.3064280338},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J96,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K96&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":373348.36215384398},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J96,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K96&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":382406.17436992214},null,"NASN19","Demand off peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J96,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K96,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,"NASN21","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J97,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K97&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1038979.039957385},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J97,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K97&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1139621.5103097223},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J97,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K97&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1251019.2963620392},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J97,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K97&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1375098.9991504364},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J97,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K97&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1498792.6566420975},null,"NASN21","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J97,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K97,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J98,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K98&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":43045119.771916568},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J98,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K98&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":44563435.441258475},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J98,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K98&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":45922661.044060461},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J98,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K98&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":48015606.587989219},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J98,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K98&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":51212262.6865144},null,"NASN21","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J98,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K98,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J99,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K99&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7696098.9778489852},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J99,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K99&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7978737.9793226495},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J99,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K99&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8245204.7343386542},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J99,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K99&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8577358.0690950397},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J99,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K99&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":9145779.0261553079},null,"NASN21","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J99,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K99,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J100,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K100&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6029967.3624924924},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J100,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K100&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6142127.2042743145},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J100,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K100&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6259041.6441390384},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J100,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K100&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6395217.5650690161},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J100,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K100&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6475280.3947091615},null,"NASN21","Demand peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J100,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K100,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J101,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K101&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2685139.1769131506},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J101,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K101&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2736782.5402584733},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J101,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K101&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2788711.9853569549},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J101,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K101&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2847054.3937205924},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J101,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K101&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2882392.862730958},null,"NASN21","Demand off peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J101,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K101,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,"NASN2S","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J102,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K102&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":348798.97893146303},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J102,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K102&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":405005.29151725193},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J102,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K102&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":469709.27455659589},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J102,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K102&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":544208.0391313521},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J102,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K102&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":624419.07281862956},null,"NASN2S","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J102,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K102,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J103,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K103&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11234817.832653448},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J103,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K103&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12305409.653358333},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J103,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K103&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":13468925.420176353},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J103,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K103&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":14785458.334524825},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J103,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K103&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":16619554.355809918},null,"NASN2S","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J103,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K103,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J104,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K104&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2361270.1727825459},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J104,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K104&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2587835.8245837274},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J104,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K104&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2831731.6919848118},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J104,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K104&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3102187.7004055553},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J104,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K104&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3488814.2747435435},null,"NASN2S","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J104,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K104,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J105,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K105&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1903404.1938112383},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J105,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K105&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2056961.4459918744},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J105,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K105&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2212463.7325544697},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J105,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K105&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2378366.4156569368},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J105,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K105&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2540117.184138495},null,"NASN2S","Demand peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J105,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K105,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J106,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K106&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":993897.87978092837},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J106,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K106&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1073133.6978133847},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J106,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K106&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1154693.1459866618},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J106,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K106&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1242732.509922537},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J106,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K106&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1324647.6120444105},null,"NASN2S","Demand off peak season","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J106,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K106,'Admin|Lists'!$G$9:$G$30,0))","v":"Demand"}]
[null,"NSP21","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J107,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K107&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3762.1693507813275},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J107,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K107&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3957.5079685685673},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J107,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K107&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4168.4028871783876},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J107,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K107&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4397.803678151964},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J107,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K107&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4418.4042578660392},null,{"$f":"IF(B107=\"\",#REF!,B107)","v":"NSP21"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J107,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K107,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J108,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K108&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":39849.520437574116},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J108,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K108&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":44126.757572183116},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J108,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K108&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":42561.41791959323},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J108,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K108&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":42816.839549467077},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J108,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K108&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":41417.225969845786},null,"NSP21","Summer peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J108,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K108,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J109,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K109&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":35854.376320744974},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J109,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K109&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":39669.928184626297},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J109,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K109&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":38185.749331858911},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J109,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K109&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":38420.55272211133},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J109,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K109&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":37250.196428209645},null,"NSP21","Summer shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J109,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K109,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J110,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K110&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":23086.016637764842},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J110,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K110&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":23517.403320115754},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J110,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K110&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":24263.578743423706},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J110,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K110&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":24346.864848341844},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J110,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K110&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":24368.348141184761},null,"NSP21","Winter peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J110,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K110,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J111,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K111&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":64839.490136198176},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J111,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K111&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":66093.990238763741},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J111,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K111&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":67875.075926887977},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J111,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K111&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":68150.971640457792},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J111,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K111&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":67949.075746938921},null,"NSP21","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J111,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K111,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NSP27","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J112,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K112&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":196385.24011078529},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J112,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K112&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":220987.24496486879},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J112,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K112&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":248270.07596034475},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J112,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K112&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":278468.92890058237},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J112,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K112&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":308920.09769580053},null,"NSP27","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J112,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K112,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J113,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K113&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1248163.3953006011},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J113,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K113&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1497512.9590962948},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J113,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K113&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1562874.5712761749},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J113,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K113&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1732842.8764451775},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J113,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K113&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1907364.430489907},null,"NSP27","Summer peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J113,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K113,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J114,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K114&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1065957.007024545},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J114,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K114&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1282014.425897293},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J114,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K114&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1335885.2733093814},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J114,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K114&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1485457.103681209},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J114,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K114&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1633626.2564663608},null,"NSP27","Summer shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J114,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K114,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J115,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K115&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":657071.52884095232},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J115,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K115&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":721115.89692305203},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J115,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K115&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":807836.23403735203},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J115,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K115&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":900095.88365073467},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J115,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K115&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1035384.9784977275},null,"NSP27","Winter peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J115,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K115,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J116,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K116&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6129242.9780484224},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J116,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K116&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6763362.2158373892},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J116,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K116&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7530287.436348509},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J116,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K116&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8410170.5870944243},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J116,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K116&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":9598343.6261913031},null,"NSP27","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J116,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K116,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"SSP27","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J117,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K117&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":22422.529330656711},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J117,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K117&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":25169.750680096087},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J117,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K117&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":28345.139632813032},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J117,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K117&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":31840.098629820219},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J117,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K117&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":35163.133885517229},null,"SSP27","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J117,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K117,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J118,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K118&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":109288.97707852341},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J118,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K118&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":128318.277073012},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J118,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K118&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":133151.0753699069},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J118,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K118&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":145611.72312848593},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J118,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K118&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":149484.68570323766},null,"SSP27","Summer peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J118,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K118,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J119,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K119&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":105114.97518067883},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J119,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K119&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":123984.62518525391},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J119,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K119&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":127666.59582892201},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J119,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K119&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":140048.70645338402},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J119,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K119&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":144424.35900624192},null,"SSP27","Summer shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J119,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K119,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J120,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K120&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":88212.952722200993},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J120,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K120&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":96007.025751019901},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J120,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K120&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":105596.65807409147},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J120,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K120&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":114609.09008455662},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J120,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K120&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":124224.31733680781},null,"SSP27","Winter peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J120,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K120,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J121,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K121&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":656589.31743719731},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J121,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K121&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":715023.70505923091},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J121,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K121&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":791531.17299545521},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J121,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K121&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":858340.72689234908},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J121,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K121&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":925616.21315435204},null,"SSP27","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J121,'Admin|Lists'!$B$9:$B$60,0))","v":"Small Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K121,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE52","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J122,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K122&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J122,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K122&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J122,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K122&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J122,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K122&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J122,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K122&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B122=\"\",#REF!,B122)","v":"NEE52"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from unmetered supplies",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J122,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K122,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J123,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K123&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4153596.1363494103},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J123,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K123&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4111193.996101405},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J123,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K123&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4068983.9004498599},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J123,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K123&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4027968.2864964469},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J123,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K123&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3949030.4779111333},null,"NEE52","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from unmetered supplies",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J123,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K123,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J124,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K124&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4378229.1366670802},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J124,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K124&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4333511.4378854558},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J124,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K124&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4288994.9341723509},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J124,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K124&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4245736.107475278},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J124,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K124&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4162503.5515378541},null,"NEE52","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from unmetered supplies",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J124,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K124,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NEE55","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J125,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K125&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J125,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K125&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J125,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K125&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J125,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K125&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J125,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K125&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE55","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J125,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K125,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J126,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K126&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J126,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K126&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J126,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K126&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J126,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K126&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J126,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K126&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B126=\"\",J125,B126)","v":"NEE55"},"Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J126,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K126,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J127,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K127&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J127,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K127&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J127,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K127&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J127,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K127&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J127,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K127&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE55","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J127,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K127,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NSP55","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J128,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K128&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2763.2533132128883},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J128,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K128&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3283.593375770427},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J128,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K128&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3834.3409109777099},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J128,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K128&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4420.2927268692247},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J128,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K128&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4835.5821556707424},null,"NSP55","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J128,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K128,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Summer peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J129,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K129&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":17948.635019253918},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J129,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K129&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":22989.047126512509},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J129,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K129&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":24831.315882891711},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J129,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K129&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":28433.585178318463},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J129,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K129&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":31015.491163832383},null,"NSP55","Summer peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J129,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K129,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J130,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K130&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":17405.252105715626},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J130,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K130&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":22309.186520630661},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J130,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K130&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":24448.99664845362},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J130,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K130&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":27935.351207047173},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J130,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K130&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":30381.509885787611},null,"NSP55","Summer shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J130,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K130,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Winter peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J131,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K131&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":119045.12763947115},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J131,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K131&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":138007.31625156192},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J131,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K131&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":159230.85664294186},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J131,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K131&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":182952.96828966751},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J131,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K131&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":207551.20955149285},null,"NSP55","Winter peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J131,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K131,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J132,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K132&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":112825.86251054582},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J132,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K132&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":132191.02768014278},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J132,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K132&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":153758.8677027993},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J132,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K132&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":174798.20458872872},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J132,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K132&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":196033.2933966507},null,"NSP55","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non residential customers not on demand tariffs ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J132,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K132,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NSP56","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J133,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K133&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5237521.5263351714},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J133,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K133&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5623166.8309505554},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J133,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K133&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6018514.7440615958},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J133,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K133&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6430639.1001663776},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J133,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K133&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6798783.1194690494},null,"NSP56","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J133,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K133,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J134,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K134&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":13289121.151347673},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J134,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K134&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":15081706.913831228},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J134,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K134&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":17241595.307125725},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J134,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K134&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":19398879.284917749},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J134,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K134&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":21600203.954889487},null,"NSP56","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J134,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K134,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J135,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K135&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8968540.4201022889},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J135,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K135&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":9940435.5121476129},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J135,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K135&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11019668.429110847},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J135,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K135&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12274663.877881374},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J135,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K135&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":13851281.471658619},null,"NSP56","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J135,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K135,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J136,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K136&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8750296.1763448659},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J136,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K136&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":9633991.1503877752},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J136,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K136&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":10560458.681132549},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J136,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K136&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11721093.349398214},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J136,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K136&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":13355088.246090198},null,"NSP56","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J136,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K136,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J137,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K137&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7113948.6273315605},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J137,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K137&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7641208.9527239976},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J137,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K137&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8167781.2819656972},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J137,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K137&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8720389.0309945177},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J137,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K137&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":9235595.3568851054},null,"NSP56","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J137,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K137,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J138,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K138&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3673971.5727969264},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J138,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K138&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3954963.9291840321},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J138,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K138&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4229240.2293740408},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J138,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K138&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4514481.2438945929},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J138,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K138&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4775500.2844441039},null,"NSP56","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J138,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K138,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NAT56","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J139,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K139&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2417317.6275393101},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J139,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K139&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2426878.2678335197},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J139,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K139&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2434745.9891569009},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J139,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K139&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2433831.4749299125},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J139,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K139&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2407336.1131186811},null,"NAT56","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J139,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K139,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J140,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K140&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1572313.5966442665},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J140,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K140&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1540084.9785603655},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J140,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K140&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1492556.7570416185},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J140,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K140&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1428095.2236971057},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J140,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K140&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1328738.5119097475},null,"NAT56","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J140,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K140,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J141,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K141&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1357695.662987147},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J141,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K141&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1330189.2149699982},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J141,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K141&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1289684.1190252998},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J141,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K141&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1234559.3317777987},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J141,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K141&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1149661.3868411162},null,"NAT56","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J141,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K141,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J142,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K142&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1904709.7368348441},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J142,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K142&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1865802.566101189},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J142,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K142&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1812360.4828014835},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J142,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K142&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1733414.4374356195},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J142,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K142&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1621536.5667596876},null,"NAT56","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J142,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K142,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J143,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K143&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J143,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K143&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":659567.26893717377},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J143,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K143&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1321686.4002002198},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J143,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K143&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1980265.7527509725},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J143,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K143&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2616136.6630582595},null,"NAT56","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J143,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K143,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J144,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K144&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J144,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K144&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":341381.15757023293},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J144,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K144&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":684363.24399201805},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J144,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K144&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1025169.0110322434},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J144,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K144&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1352740.2290601232},null,"NAT56","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J144,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K144,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NEN56","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J145,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K145&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J145,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K145&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J145,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K145&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J145,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K145&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J145,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K145&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B145=\"\",J138,B145)","v":"NEN56"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J145,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K145,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J146,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K146&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J146,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K146&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J146,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K146&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J146,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K146&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J146,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K146&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEN56","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J146,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K146,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J147,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K147&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J147,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K147&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J147,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K147&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J147,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K147&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J147,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K147&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEN56","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J147,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K147,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J148,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K148&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J148,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K148&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J148,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K148&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J148,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K148&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J148,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K148&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEN56","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J148,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K148,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J149,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K149&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J149,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K149&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J149,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K149&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J149,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K149&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J149,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K149&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEN56","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J149,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K149,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J150,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K150&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J150,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K150&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J150,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K150&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J150,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K150&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J150,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K150&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEN56","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J150,'Admin|Lists'!$B$9:$B$60,0))","v":"Medium Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K150,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP75","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J151,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K151&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6540063.4887708686},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J151,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K151&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6848487.6224783743},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J151,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K151&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7153144.4801707314},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J151,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K151&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7456258.9646021165},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J151,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K151&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7699801.3671404682},null,{"$f":"IF(B151=\"\",#REF!,B151)","v":"NSP75"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J151,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K151,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J152,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K152&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6456378.7350962022},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J152,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K152&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":6866835.8595458101},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J152,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K152&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7272329.9542189408},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J152,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K152&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7765987.6160918847},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J152,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K152&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8438326.7808681577},null,"NSP75","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J152,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K152,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J153,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K153&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2986545.968823513},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J153,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K153&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3178711.9938156684},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J153,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K153&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3367745.1699814587},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J153,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K153&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3590783.7760344953},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J153,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K153&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3903115.5034617321},null,"NSP75","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J153,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K153,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J154,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K154&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3174410.1702939421},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J154,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K154&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3371871.6613657009},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J154,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K154&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3582230.8659295077},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J154,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K154&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3802137.4008613499},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J154,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K154&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4140691.5173342796},null,"NSP75","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J154,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K154,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J155,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K155&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":14027079.655831207},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J155,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K155&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":14675090.071484409},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J155,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K155&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":15335643.812016349},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J155,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K155&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":15980409.092476664},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J155,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K155&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":16506248.311492998},null,"NSP75","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J155,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K155,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J156,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K156&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":9828484.3158925362},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J156,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K156&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":10310761.560120905},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J156,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K156&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":10775407.331688968},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J156,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K156&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11220128.287524505},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J156,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K156&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11582910.454633592},null,"NSP75","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J156,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K156,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NAT75","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J157,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K157&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J157,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K157&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J157,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K157&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J157,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K157&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J157,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K157&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAT75","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J157,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K157,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J158,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K158&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J158,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K158&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J158,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K158&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J158,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K158&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J158,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K158&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAT75","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J158,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K158,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J159,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K159&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J159,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K159&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J159,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K159&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J159,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K159&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J159,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K159&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAT75","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J159,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K159,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J160,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K160&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J160,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K160&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J160,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K160&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J160,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K160&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J160,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K160&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAT75","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J160,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K160,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J161,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K161&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J161,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K161&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J161,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K161&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J161,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K161&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J161,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K161&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAT75","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J161,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K161,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J162,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K162&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J162,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K162&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J162,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K162&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J162,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K162&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J162,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K162&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAT75","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J162,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K162,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP76","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J163,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K163&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4605457.8819128992},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J163,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K163&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4846993.000416033},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J163,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K163&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5104668.9246483976},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J163,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K163&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5356263.5663618399},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J163,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K163&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5564343.4907971136},null,{"$f":"IF(B163=\"\",J156,B163)","v":"NSP76"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J163,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K163,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J164,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K164&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":9090316.1141022034},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J164,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K164&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":9722047.4072092921},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J164,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K164&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":10355559.259798545},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J164,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K164&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11126249.988767885},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J164,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K164&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12192442.955367712},null,"NSP76","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J164,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K164,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J165,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K165&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4094647.1091890954},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J165,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K165&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4386621.4806193598},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J165,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K165&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4671069.3433600627},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J165,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K165&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5017963.4389633015},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J165,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K165&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5490598.8016397599},null,"NSP76","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J165,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K165,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J166,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K166&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4283315.2414720776},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J166,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K166&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4574711.1602771664},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J166,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K166&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4884688.6981840404},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J166,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K166&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5221103.2914084764},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J166,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K166&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5731353.5514288414},null,"NSP76","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J166,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K166,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J167,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K167&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":19856133.828841455},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J167,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K167&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":20885499.591225907},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J167,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K167&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":22000591.621108327},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J167,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K167&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":23080181.380026404},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J167,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K167&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":23979704.342726242},null,"NSP76","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J167,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K167,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J168,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K168&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":14092741.187646937},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J168,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K168&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":14865463.94756826},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J168,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K168&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":15652772.784516487},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J168,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K168&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":16414549.663716508},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J168,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K168&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":17055111.004649252},null,"NSP76","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J168,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K168,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP77","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J169,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K169&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":501274.3272830366},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J169,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K169&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":506402.25377480936},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J169,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K169&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":495598.92472314538},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J169,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K169&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":493116.32833172497},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J169,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K169&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":477439.76910115639},null,"NSP77","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J169,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K169,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J170,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K170&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2250194.6793688666},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J170,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K170&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2275484.0145545728},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J170,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K170&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2281922.2899518125},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J170,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K170&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2315842.6929932996},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J170,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K170&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2381902.7614679788},null,"NSP77","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J170,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K170,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J171,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K171&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1042782.2254224517},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J171,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K171&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1054567.0363639595},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J171,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K171&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1056631.9158684795},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J171,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K171&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1072116.8545144231},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J171,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K171&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1103229.87027388},null,"NSP77","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J171,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K171,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J172,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K172&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":976140.85334363219},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J172,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K172&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":987048.35103640053},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J172,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K172&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":991003.84830819664},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J172,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K172&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":999974.29157969553},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J172,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K172&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1029428.9510996293},null,"NSP77","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J172,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K172,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J173,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K173&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4455870.1237790957},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J173,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K173&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4500933.7527118456},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J173,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K173&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4405638.3884437773},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J173,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K173&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4385406.0643250905},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J173,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K173&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4243687.2981452765},null,"NSP77","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J173,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K173,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J174,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K174&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3388690.1733329985},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J174,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K174&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3434215.3683389919},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J174,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K174&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3361151.2616893654},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J174,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K174&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3340189.3361304621},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J174,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K174&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3232510.3652277892},null,"NSP77","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J174,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K174,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP78","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J175,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K175&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":289799.22046050552},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J175,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K175&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":313487.10947964387},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J175,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K175&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":338659.26522748265},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J175,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K175&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":365586.24341834779},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J175,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K175&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":381951.81528092513},null,"NSP78","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J175,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K175,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J176,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K176&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2347385.7839794056},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J176,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K176&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2580989.38321567},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J176,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K176&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2827539.300259456},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J176,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K176&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3115846.5949010309},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J176,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K176&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3468147.1407825737},null,"NSP78","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J176,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K176,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J177,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K177&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1008696.248392241},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J177,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K177&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1106946.257399552},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J177,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K177&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1213324.1855061527},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J177,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K177&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1336454.1418053336},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J177,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K177&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1490880.8236541857},null,"NSP78","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J177,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K177,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J178,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K178&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":999628.88418152125},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J178,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K178&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1097399.4327343376},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J178,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K178&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1208365.8813399007},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J178,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K178&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1326080.4445765663},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J178,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K178&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1476952.5260159234},null,"NSP78","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J178,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K178,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J179,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K179&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4211464.0979272369},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J179,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K179&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4549566.3728965847},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J179,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K179&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4915840.7520984951},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J179,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K179&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5311048.5412729597},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J179,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K179&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5545956.4842085335},null,"NSP78","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J179,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K179,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J180,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K180&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4460782.7357149227},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J180,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K180&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":4832347.6010981342},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J180,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K180&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5218578.3599396534},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J180,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K180&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5630253.1273022909},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J180,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K180&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":5884329.3405478606},null,"NSP78","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential low voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J180,'Admin|Lists'!$B$9:$B$60,0))","v":"Large Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K180,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP81","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J181,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K181&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":509106.73864683404},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J181,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K181&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":546592.90883630223},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J181,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K181&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":586458.72758905531},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J181,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K181&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":620646.41324510204},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J181,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K181&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":651054.23059248598},null,"NSP81","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J181,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K181,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J182,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K182&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2301882.6500997203},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J182,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K182&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2547372.640788978},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J182,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K182&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":2808087.7125973473},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J182,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K182&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3099892.8074025642},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J182,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K182&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":3446509.2154902364},null,"NSP81","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J182,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K182,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J183,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K183&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":760858.76080689987},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J183,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K183&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":839949.96926628263},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J183,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K183&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":935590.17903680319},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J183,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K183&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1024429.1896960982},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J183,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K183&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1141524.6025738826},null,"NSP81","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J183,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K183,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J184,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K184&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":10560782.369949859},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J184,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K184&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":11324251.761282664},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J184,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K184&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12146972.707398234},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J184,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K184&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":12860527.73059562},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J184,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K184&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":13492806.631878002},null,"NSP81","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J184,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K184,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J185,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K185&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7210709.7072865469},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J185,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K185&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":7756052.1290721903},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J185,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K185&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8347718.1679113582},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J185,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K185&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":8804862.8696051128},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J185,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K185&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":9239303.6295280699},null,"NSP81","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J185,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K185,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP82","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J186,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K186&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J186,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K186&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J186,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K186&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J186,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K186&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J186,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K186&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP82","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J186,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K186,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J187,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K187&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J187,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K187&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J187,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K187&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J187,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K187&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J187,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K187&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP82","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J187,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K187,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J188,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K188&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J188,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K188&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J188,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K188&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J188,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K188&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J188,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K188&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP82","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J188,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K188,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J189,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K189&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J189,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K189&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J189,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K189&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J189,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K189&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J189,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K189&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP82","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J189,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K189,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J190,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K190&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J190,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K190&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J190,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K190&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J190,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K190&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J190,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K190&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP82","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J190,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K190,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J191,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K191&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J191,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K191&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J191,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K191&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J191,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K191&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J191,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K191&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP82","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J191,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K191,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP83","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J192,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K192&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":172313.05000354385},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J192,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K192&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":184877.01328286692},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J192,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K192&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":206499.55196797723},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J192,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K192&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":221052.14718318704},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J192,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K192&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":234379.52301329497},null,"NSP83","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J192,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K192,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J193,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K193&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":671669.77278371423},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J193,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K193&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":742566.47351604339},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J193,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K193&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":829948.7797131273},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J193,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K193&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":906947.47883971769},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J193,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K193&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":1016752.2297331671},null,"NSP83","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J193,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K193,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Shoulder (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J194,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K194&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":157885.67014115478},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J194,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K194&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":175411.09656495109},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J194,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K194&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":196980.97764523805},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J194,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K194&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":214957.18899871648},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J194,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K194&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":240370.36457414637},null,"NSP83","Shoulder","Revenue from Shoulder period Energy Delivery Charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J194,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K194,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J195,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K195&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":93815.895560193385},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J195,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K195&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":102959.5809012188},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J195,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K195&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":114505.87424292267},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J195,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K195&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":124809.05692593948},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J195,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K195&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":141363.01123208672},null,"NSP83","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J195,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K195,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J196,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K196&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":123275.94161444303},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J196,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K196&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":132213.01528317443},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J196,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K196&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":147541.69294160869},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J196,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K196&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":158037.47798350645},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J196,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K196&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":167539.43297521683},null,{"$f":"IF(B196=\"\",J195,B196)","v":"NSP83"},"Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J196,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K196,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J197,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K197&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":36429.336486754888},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J197,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K197&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":39423.781218155003},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J197,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K197&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":44425.130671122912},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J197,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K197&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":47196.002458795461},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J197,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K197&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":50125.987282568603},null,"NSP83","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J197,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K197,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NAL84","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J198,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K198&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J198,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K198&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J198,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K198&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J198,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K198&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J198,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K198&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAL84","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J198,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K198,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J199,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K199&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J199,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K199&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J199,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K199&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J199,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K199&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J199,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K199&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAL84","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J199,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K199,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J200,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K200&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J200,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K200&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J200,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K200&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J200,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K200&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J200,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K200&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAL84","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J200,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K200,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J201,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K201&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J201,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K201&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J201,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K201&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J201,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K201&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J201,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K201&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAL84","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J201,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K201,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J202,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K202&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J202,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K202&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J202,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K202&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J202,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K202&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J202,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K202&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAL84","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J202,'Admin|Lists'!$B$9:$B$60,0))","v":"High Voltage Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K202,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP91","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J203,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K203&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J203,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K203&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J203,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K203&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J203,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K203&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J203,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K203&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B203=\"\",J197,B203)","v":"NSP91"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J203,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K203,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J204,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K204&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J204,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K204&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J204,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K204&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J204,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K204&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J204,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K204&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP91","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J204,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K204,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J205,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K205&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J205,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K205&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J205,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K205&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J205,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K205&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J205,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K205&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP91","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J205,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K205,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J206,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K206&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J206,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K206&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J206,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K206&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J206,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K206&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J206,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K206&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP91","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J206,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K206,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J207,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K207&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J207,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K207&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J207,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K207&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J207,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K207&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J207,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K207&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP91","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J207,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K207,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NEE93","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J208,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K208&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J208,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K208&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J208,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K208&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J208,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K208&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J208,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K208&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE93","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J208,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K208,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J209,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K209&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J209,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K209&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J209,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K209&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J209,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K209&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J209,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K209&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE93","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J209,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K209,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J210,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K210&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J210,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K210&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J210,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K210&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J210,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K210&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J210,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K210&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NEE93","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J210,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K210,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,"NSP94","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J211,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K211&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J211,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K211&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J211,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K211&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J211,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K211&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J211,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K211&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP94","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J211,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K211,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J212,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K212&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J212,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K212&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J212,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K212&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J212,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K212&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J212,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K212&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP94","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J212,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K212,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J213,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K213&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J213,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K213&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J213,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K213&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J213,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K213&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J213,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K213&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP94","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J213,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K213,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J214,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K214&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J214,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K214&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J214,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K214&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J214,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K214&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J214,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K214&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP94","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J214,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K214,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J215,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K215&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J215,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K215&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J215,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K215&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J215,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K215&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J215,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K215&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP94","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J215,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K215,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"STSS","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J216,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K216&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J216,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K216&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J216,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K216&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J216,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K216&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J216,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K216&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B216=\"\",J215,B216)","v":"STSS"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J216,'Admin|Lists'!$B$9:$B$60,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K216,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J217,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K217&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J217,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K217&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J217,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K217&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J217,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K217&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J217,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K217&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"STSS","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J217,'Admin|Lists'!$B$9:$B$60,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K217,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J218,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K218&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J218,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K218&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J218,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K218&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J218,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K218&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J218,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K218&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"STSS","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J218,'Admin|Lists'!$B$9:$B$60,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K218,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J219,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K219&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J219,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K219&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J219,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K219&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J219,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K219&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J219,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K219&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"STSS","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J219,'Admin|Lists'!$B$9:$B$60,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K219,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J220,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K220&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J220,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K220&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J220,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K220&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J220,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K220&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J220,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K220&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"STSS","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J220,'Admin|Lists'!$B$9:$B$60,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K220,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NSP95","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J221,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K221&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J221,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K221&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J221,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K221&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J221,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K221&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J221,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K221&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,{"$f":"IF(B221=\"\",J215,B221)","v":"NSP95"},"Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J221,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K221,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J222,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K222&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J222,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K222&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J222,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K222&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J222,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K222&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J222,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K222&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP95","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J222,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K222,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J223,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K223&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J223,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K223&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J223,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K223&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J223,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K223&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J223,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K223&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP95","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J223,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K223,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J224,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K224&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J224,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K224&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J224,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K224&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J224,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K224&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J224,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K224&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP95","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J224,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K224,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J225,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K225&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J225,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K225&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J225,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K225&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J225,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K225&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J225,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K225&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NSP95","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J225,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K225,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,"NAL96","Standing charge ($/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J226,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K226&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J226,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K226&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J226,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K226&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J226,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K226&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J226,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K226&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAL96","Standing charge","Revenue from Fixed Customer Charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J226,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K226,'Admin|Lists'!$G$9:$G$30,0))","v":"Fixed"}]
[null,null,"Peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J227,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K227&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J227,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K227&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J227,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K227&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J227,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K227&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J227,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K227&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAL96","Peak","Revenue from On–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J227,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K227,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Off peak (c/kWh)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J228,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K228&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J228,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K228&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J228,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K228&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J228,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K228&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J228,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K228&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAL96","Off peak","Revenue from Off–Peak Energy Delivery charges ","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J228,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K228,'Admin|Lists'!$G$9:$G$30,0))","v":"Consumption"}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J229,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K229&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J229,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K229&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J229,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K229&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J229,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K229&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J229,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K229&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAL96","Demand capacity","Revenue from Contracted Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J229,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K229,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J230,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K230&D$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J230,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K230&E$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J230,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K230&F$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J230,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K230&G$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},{"$f":"INDEX('Calc|FY27-31 Revenue'!$C$15:$CN$65,MATCH($J230,'Calc|FY27-31 Revenue'!$B$15:$B$65,0),MATCH($K230&H$8,'Calc|FY27-31 Revenue'!$C$14:$CN$14,0))","v":0},null,"NAL96","Demand critical peak","Revenue from Measured Maximum Demand charges","Revenue from Non-residential high voltage demand tariff customers ",{"$f":"INDEX('Admin|Lists'!$D$9:$D$60,MATCH($J230,'Admin|Lists'!$B$9:$B$60,0))","v":"Sub transmission Industrial Commercial"},{"$f":"INDEX('Admin|Lists'!$I$9:$I$30,MATCH($K230,'Admin|Lists'!$G$9:$G$30,0))","v":"Capacity"}]
[]
[null,"Total",null,{"$f":"SUM(D11:D230)","v":863996723.22674119},{"$f":"SUM(E11:E230)","v":917320375.85303032},973663297.52291203,1033729042.1655021,1097567057.4935555]

{"sheet":"Report|Standalone & Avoidable","index":10,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[{"$f":"HYPERLINK(\"#'\"&RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1)))&\"'!A1\",RIGHT(CELL(\"filename\",Home!A1),LEN(CELL(\"filename\",Home!A1))-FIND(\"]\",CELL(\"filename\",Home!A1))))","v":"Home"}]
[null,{"$f":"ModelTitle","v":"AusNet Services Distribution Indicative Tariffs"}]
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Report|Standalone & Avoidable"}]
[]
[]
[]
[null,"Tariff Class","Standalone cost ($/kWh)","Avoidable cost ($/kWh)"]
[null,"Small Residential",1.0988857180631066,5.0100174378874388E-2]
[null,"Small Industrial Commercial",0.76468436960819886,3.0613680634975712E-2]
[null,"Medium Industrial Commercial",0.32332057964682714,1.499532228391998E-2]
[null,"Large Industrial Commercial",0.47699547452239244,2.2304192908044928E-2]
[null,"High Voltage Industrial Commercial",0.24060307778609849,1.1073684376512179E-2]
[null,"Sub transmission Industrial Commercial",8.1493856569477038E-2,4.3657623554183827E-3]
[]
[null,"Revenue from indicative tariffs ($ nominal)","FY27","FY28","FY29","FY30","FY31"]
[null,{"$f":"$B$9","v":"Small Residential"},{"$f":"SUMIFS('Report|Indicative Revenue'!D$11:D$230,'Report|Indicative Revenue'!$N$11:$N$230,$B17)","v":477109516.34653467},{"$f":"SUMIFS('Report|Indicative Revenue'!E$11:E$230,'Report|Indicative Revenue'!$N$11:$N$230,$B17)","v":506015873.93223751},{"$f":"SUMIFS('Report|Indicative Revenue'!F$11:F$230,'Report|Indicative Revenue'!$N$11:$N$230,$B17)","v":537644270.12839484},{"$f":"SUMIFS('Report|Indicative Revenue'!G$11:G$230,'Report|Indicative Revenue'!$N$11:$N$230,$B17)","v":569743627.46393847},{"$f":"SUMIFS('Report|Indicative Revenue'!H$11:H$230,'Report|Indicative Revenue'!$N$11:$N$230,$B17)","v":599995507.39393318}]
[null,{"$f":"$B$10","v":"Small Industrial Commercial"},{"$f":"SUMIFS('Report|Indicative Revenue'!D$11:D$230,'Report|Indicative Revenue'!$N$11:$N$230,$B18)","v":176232944.43389937},{"$f":"SUMIFS('Report|Indicative Revenue'!E$11:E$230,'Report|Indicative Revenue'!$N$11:$N$230,$B18)","v":186337486.91290939},{"$f":"SUMIFS('Report|Indicative Revenue'!F$11:F$230,'Report|Indicative Revenue'!$N$11:$N$230,$B18)","v":196187452.39642593},{"$f":"SUMIFS('Report|Indicative Revenue'!G$11:G$230,'Report|Indicative Revenue'!$N$11:$N$230,$B18)","v":208590399.29580384},{"$f":"SUMIFS('Report|Indicative Revenue'!H$11:H$230,'Report|Indicative Revenue'!$N$11:$N$230,$B18)","v":226074802.99361649}]
[null,{"$f":"$B$11","v":"Medium Industrial Commercial"},{"$f":"SUMIFS('Report|Indicative Revenue'!D$11:D$230,'Report|Indicative Revenue'!$N$11:$N$230,$B19)","v":63087249.501868747},{"$f":"SUMIFS('Report|Indicative Revenue'!E$11:E$230,'Report|Indicative Revenue'!$N$11:$N$230,$B19)","v":68802862.348139152},{"$f":"SUMIFS('Report|Indicative Revenue'!F$11:F$230,'Report|Indicative Revenue'!$N$11:$N$230,$B19)","v":74996738.877398267},{"$f":"SUMIFS('Report|Indicative Revenue'!G$11:G$230,'Report|Indicative Revenue'!$N$11:$N$230,$B19)","v":81587725.91483885},{"$f":"SUMIFS('Report|Indicative Revenue'!H$11:H$230,'Report|Indicative Revenue'!$N$11:$N$230,$B19)","v":88673953.019786626}]
[null,{"$f":"$B$12","v":"Large Industrial Commercial"},{"$f":"SUMIFS('Report|Indicative Revenue'!D$11:D$230,'Report|Indicative Revenue'!$N$11:$N$230,$B20)","v":124968283.05105887},{"$f":"SUMIFS('Report|Indicative Revenue'!E$11:E$230,'Report|Indicative Revenue'!$N$11:$N$230,$B20)","v":131772482.28973141},{"$f":"SUMIFS('Report|Indicative Revenue'!F$11:F$230,'Report|Indicative Revenue'!$N$11:$N$230,$B20)","v":138470106.61897776},{"$f":"SUMIFS('Report|Indicative Revenue'!G$11:G$230,'Report|Indicative Revenue'!$N$11:$N$230,$B20)","v":145723931.12798664},{"$f":"SUMIFS('Report|Indicative Revenue'!H$11:H$230,'Report|Indicative Revenue'!$N$11:$N$230,$B20)","v":153001065.22734585}]
[null,{"$f":"$B$13","v":"High Voltage Industrial Commercial"},{"$f":"SUMIFS('Report|Indicative Revenue'!D$11:D$230,'Report|Indicative Revenue'!$N$11:$N$230,$B21)","v":22598729.893379662},{"$f":"SUMIFS('Report|Indicative Revenue'!E$11:E$230,'Report|Indicative Revenue'!$N$11:$N$230,$B21)","v":24391670.370012827},{"$f":"SUMIFS('Report|Indicative Revenue'!F$11:F$230,'Report|Indicative Revenue'!$N$11:$N$230,$B21)","v":26364729.501714796},{"$f":"SUMIFS('Report|Indicative Revenue'!G$11:G$230,'Report|Indicative Revenue'!$N$11:$N$230,$B21)","v":28083358.362934366},{"$f":"SUMIFS('Report|Indicative Revenue'!H$11:H$230,'Report|Indicative Revenue'!$N$11:$N$230,$B21)","v":29821728.858873155}]
[null,{"$f":"$B$14","v":"Sub transmission Industrial Commercial"},{"$f":"SUMIFS('Report|Indicative Revenue'!D$11:D$230,'Report|Indicative Revenue'!$N$11:$N$230,$B22)","v":0},{"$f":"SUMIFS('Report|Indicative Revenue'!E$11:E$230,'Report|Indicative Revenue'!$N$11:$N$230,$B22)","v":0},{"$f":"SUMIFS('Report|Indicative Revenue'!F$11:F$230,'Report|Indicative Revenue'!$N$11:$N$230,$B22)","v":0},{"$f":"SUMIFS('Report|Indicative Revenue'!G$11:G$230,'Report|Indicative Revenue'!$N$11:$N$230,$B22)","v":0},{"$f":"SUMIFS('Report|Indicative Revenue'!H$11:H$230,'Report|Indicative Revenue'!$N$11:$N$230,$B22)","v":0}]
[]
[null,"Volumes (kWh only)","FY27","FY28","FY29","FY30","FY31"]
[null,{"$f":"$B$9","v":"Small Residential"},{"$f":"SUMIFS('Report|Indicative Volumes'!D$11:D$230,'Report|Indicative Volumes'!$N$11:$N$230,$B25,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":3836892279.1535077},{"$f":"SUMIFS('Report|Indicative Volumes'!E$11:E$230,'Report|Indicative Volumes'!$N$11:$N$230,$B25,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":4007681491.3086081},{"$f":"SUMIFS('Report|Indicative Volumes'!F$11:F$230,'Report|Indicative Volumes'!$N$11:$N$230,$B25,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":4191985316.1654453},{"$f":"SUMIFS('Report|Indicative Volumes'!G$11:G$230,'Report|Indicative Volumes'!$N$11:$N$230,$B25,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":4362875603.4532709},{"$f":"SUMIFS('Report|Indicative Volumes'!H$11:H$230,'Report|Indicative Volumes'!$N$11:$N$230,$B25,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":4545059268.184269}]
[null,{"$f":"$B$10","v":"Small Industrial Commercial"},{"$f":"SUMIFS('Report|Indicative Volumes'!D$11:D$230,'Report|Indicative Volumes'!$N$11:$N$230,$B26,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":1375634863.0386395},{"$f":"SUMIFS('Report|Indicative Volumes'!E$11:E$230,'Report|Indicative Volumes'!$N$11:$N$230,$B26,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":1424094062.2431288},{"$f":"SUMIFS('Report|Indicative Volumes'!F$11:F$230,'Report|Indicative Volumes'!$N$11:$N$230,$B26,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":1468357634.5665855},{"$f":"SUMIFS('Report|Indicative Volumes'!G$11:G$230,'Report|Indicative Volumes'!$N$11:$N$230,$B26,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":1524862776.6428111},{"$f":"SUMIFS('Report|Indicative Volumes'!H$11:H$230,'Report|Indicative Volumes'!$N$11:$N$230,$B26,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":1635555309.8413622}]
[null,{"$f":"$B$11","v":"Medium Industrial Commercial"},{"$f":"SUMIFS('Report|Indicative Volumes'!D$11:D$230,'Report|Indicative Volumes'!$N$11:$N$230,$B27,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":495522962.74922961},{"$f":"SUMIFS('Report|Indicative Volumes'!E$11:E$230,'Report|Indicative Volumes'!$N$11:$N$230,$B27,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":521481707.55608106},{"$f":"SUMIFS('Report|Indicative Volumes'!F$11:F$230,'Report|Indicative Volumes'!$N$11:$N$230,$B27,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":548912916.44200099},{"$f":"SUMIFS('Report|Indicative Volumes'!G$11:G$230,'Report|Indicative Volumes'!$N$11:$N$230,$B27,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":578993202.02378845},{"$f":"SUMIFS('Report|Indicative Volumes'!H$11:H$230,'Report|Indicative Volumes'!$N$11:$N$230,$B27,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":622485305.20085561}]
[null,{"$f":"$B$12","v":"Large Industrial Commercial"},{"$f":"SUMIFS('Report|Indicative Volumes'!D$11:D$230,'Report|Indicative Volumes'!$N$11:$N$230,$B28,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":1545475176.9048326},{"$f":"SUMIFS('Report|Indicative Volumes'!E$11:E$230,'Report|Indicative Volumes'!$N$11:$N$230,$B28,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":1603277902.0037868},{"$f":"SUMIFS('Report|Indicative Volumes'!F$11:F$230,'Report|Indicative Volumes'!$N$11:$N$230,$B28,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":1656957707.8932607},{"$f":"SUMIFS('Report|Indicative Volumes'!G$11:G$230,'Report|Indicative Volumes'!$N$11:$N$230,$B28,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":1718661300.5479128},{"$f":"SUMIFS('Report|Indicative Volumes'!H$11:H$230,'Report|Indicative Volumes'!$N$11:$N$230,$B28,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":1834362404.2211664}]
[null,{"$f":"$B$13","v":"High Voltage Industrial Commercial"},{"$f":"SUMIFS('Report|Indicative Volumes'!D$11:D$230,'Report|Indicative Volumes'!$N$11:$N$230,$B29,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":587359793.36507463},{"$f":"SUMIFS('Report|Indicative Volumes'!E$11:E$230,'Report|Indicative Volumes'!$N$11:$N$230,$B29,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":632636021.27969229},{"$f":"SUMIFS('Report|Indicative Volumes'!F$11:F$230,'Report|Indicative Volumes'!$N$11:$N$230,$B29,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":681992363.79835296},{"$f":"SUMIFS('Report|Indicative Volumes'!G$11:G$230,'Report|Indicative Volumes'!$N$11:$N$230,$B29,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":728587732.2904309},{"$f":"SUMIFS('Report|Indicative Volumes'!H$11:H$230,'Report|Indicative Volumes'!$N$11:$N$230,$B29,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":794424660.45161867}]
[null,{"$f":"$B$14","v":"Sub transmission Industrial Commercial"},{"$f":"SUMIFS('Report|Indicative Volumes'!D$11:D$230,'Report|Indicative Volumes'!$N$11:$N$230,$B30,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":0},{"$f":"SUMIFS('Report|Indicative Volumes'!E$11:E$230,'Report|Indicative Volumes'!$N$11:$N$230,$B30,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":0},{"$f":"SUMIFS('Report|Indicative Volumes'!F$11:F$230,'Report|Indicative Volumes'!$N$11:$N$230,$B30,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":0},{"$f":"SUMIFS('Report|Indicative Volumes'!G$11:G$230,'Report|Indicative Volumes'!$N$11:$N$230,$B30,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":0},{"$f":"SUMIFS('Report|Indicative Volumes'!H$11:H$230,'Report|Indicative Volumes'!$N$11:$N$230,$B30,'Report|Indicative Volumes'!$O$11:$O$230,\"Consumption\")","v":0}]
[]
[null,"$/kWh","FY27","FY28","FY29","FY30","FY31"]
[null,{"$f":"$B$9","v":"Small Residential"},{"$f":"C17/C25","v":0.12434790492783765},0.12626149933062936,0.12825528468696945,0.13058901496365818,0.13201049139093596]
[null,{"$f":"$B$10","v":"Small Industrial Commercial"},{"$f":"C18/C26","v":0.12811026324574129},0.1308463337171733,0.13361012860762256,0.13679289867317992,0.13822510411802841]
[null,{"$f":"$B$11","v":"Medium Industrial Commercial"},0.1273144823639494,0.13193724986171249,0.13662775393138801,0.1409130981670606,0.14245148002517818]
[null,{"$f":"$B$12","v":"Large Industrial Commercial"},8.0860750737735201E-2,8.2189420888943418E-2,8.3568884081559089E-2,8.4789208369054181E-2,8.3408308453806895E-2]
[null,{"$f":"$B$13","v":"High Voltage Industrial Commercial"},3.8475105290929193E-2,3.8555614207160548E-2,3.8658393995610996E-2,3.8544923443399028E-2,3.753877534707941E-2]
[null,{"$f":"$B$14","v":"Sub transmission Industrial Commercial"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Result","FY27","FY28","FY29","FY30","FY31"]
[null,{"$f":"$B$9","v":"Small Residential"},{"$f":"IF(AND($C9>=C33,$D9<=C33),\"PASS\",\"FAIL\")","v":"PASS"},"PASS","PASS","PASS","PASS"]
[null,{"$f":"$B$10","v":"Small Industrial Commercial"},"PASS","PASS","PASS","PASS","PASS"]
[null,{"$f":"$B$11","v":"Medium Industrial Commercial"},"PASS","PASS","PASS","PASS","PASS"]
[null,{"$f":"$B$12","v":"Large Industrial Commercial"},"PASS","PASS","PASS","PASS","PASS"]
[null,{"$f":"$B$13","v":"High Voltage Industrial Commercial"},"PASS","PASS","PASS","PASS","PASS"]
[null,{"$f":"$B$14","v":"Sub transmission Industrial Commercial"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Sheet1","index":11,"n_rows":19,"n_cols":1,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Row Labels"]
["Anytime (c/kWh)"]
["Block 1 (c/kWh)"]
["Block 2 (c/kWh)"]
["Dedicated circuit (c/kWh)"]
["Demand capacity ($/kVA/year)"]
["Demand critical peak ($/kVA/year)"]
["Demand off peak season ($/kW/mth)"]
["Demand peak season ($/kW/mth)"]
["Off peak (c/kWh)"]
["Peak (c/kWh)"]
["Shoulder (c/kWh)"]
["Standing charge ($/year)"]
["Summer peak (c/kWh)"]
["Summer shoulder (c/kWh)"]
["Winter peak (c/kWh)"]
["Grand Total"]

{"sheet":"Table E.1 to E.3","index":12,"n_rows":25,"n_cols":12,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Table E.1: Structure and indicative FY2022 NUoS tariff levels for main residential tariffs"]
[]
[null,"Tariff","Description","Standing charge","Anytime","Block 1","Block 2","Peak","Shoulder","Off peak","Monthly peak kW demand","Monthly off peak kW demand"]
[null," "," ","$/year","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kW/mth","$/kW/mth"]
[null,"NEE11","Small single rate",{"$f":"'Report|Indicative Prices'!AG11","v":146.81636490853964},null,{"$f":"'Report|Indicative Prices'!AG12","v":10.091143514134457},{"$f":"'Report|Indicative Prices'!AG13","v":10.091143514134457}]
[null,"NASN11","Small residential single rate demand",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NAST11","Small residential time of use",{"$f":"'Report|Indicative Prices'!AG21","v":146.81636490853964},null,null,null,{"$f":"'Report|Indicative Prices'!AG23","v":23.757779935138075},null,{"$f":"'Report|Indicative Prices'!AG28","v":4.3195963518432841}]
[]
[]
[null,"Table E.2: Structure and indicative FY2022 NUoS tariff levels for main small business tariffs"]
[]
[null,"Tariff","Description","Standing charge","Anytime","Block 1","Block 2","Peak","Shoulder","Off peak","Monthly peak kW demand","Monthly off peak kW demand"]
[null," "," ","$/year","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kW/mth","$/kW/mth"]
[null,"NEE12","Small single rate",{"$f":"'Report|Indicative Prices'!AG61","v":150.48677403125311},null,{"$f":"'Report|Indicative Prices'!AG62","v":16.24714546020342},{"$f":"'Report|Indicative Prices'!AG63","v":16.24714546020342}]
[null,"NASN12","Small business single rate demand",{"$f":"'Report|Indicative Prices'!AG85","v":150.48677403125311},{"$f":"'Report|Indicative Prices'!AG86","v":13.492389029476781},null,null,null,null,null,{"$f":"'Report|Indicative Prices'!AG87","v":11.591843425955194},{"$f":"'Report|Indicative Prices'!AG88","v":2.8919609375312643}]
[null,"NAST12","Small business time of use",{"$f":"'Report|Indicative Prices'!AG79","v":150.48677403125311},null,null,null,{"$f":"'Report|Indicative Prices'!AG80","v":17.510986451050421},null,{"$f":"'Report|Indicative Prices'!AG84","v":3.8640942874423594}]
[]
[]
[null,"Table E.3: Structure and indicative FY2022 NUoS tariff levels for main medium business tariffs"]
[]
[null,"Tariff","Description","Standing charge","Anytime","Block 1","Block 2","Peak","Shoulder","Off peak","Monthly peak kW demand","Monthly off peak kW demand"]
[null," "," ","$/year","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kW/mth","$/kW/mth"]
[null,"NASN19","Business > 40 MWh single rate demand",{"$f":"'Report|Indicative Prices'!AG93","v":157.82759227668009},{"$f":"'Report|Indicative Prices'!AG94","v":16.129713342952144},null,null,null,null,null,{"$f":"'Report|Indicative Prices'!AG95","v":9.2889023159170296},{"$f":"'Report|Indicative Prices'!AG96","v":2.3174176585258843}]
[null,"NASN21","Business > 40 MWh two rate demand",{"$f":"'Report|Indicative Prices'!AG97","v":157.82759227668009},null,null,null,{"$f":"'Report|Indicative Prices'!AG98","v":16.103782299079334},null,{"$f":"'Report|Indicative Prices'!AG99","v":3.7074564226557345},{"$f":"'Report|Indicative Prices'!AG100","v":9.2889023159170296},{"$f":"'Report|Indicative Prices'!AG101","v":2.3174176585258843}]

{"sheet":"Table E.4","index":13,"n_rows":305,"n_cols":8,"rows_kept":305,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Table E.4: Indicative tariff rates for NUoS tariffs"]
[]
[null,"Tariff","Charging parameter","FY2022","FY2023","FY2024","FY2025","FY2026"]
[null,"NEE11","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG11","v":146.81636490853964},{"$f":"'Report|Indicative Prices'!AH11","v":150.67252230124234},{"$f":"'Report|Indicative Prices'!AI11","v":154.83105862040128},{"$f":"'Report|Indicative Prices'!AJ11","v":159.3677231169803},{"$f":"'Report|Indicative Prices'!AK11","v":162.71773115446027}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG12","v":10.091143514134457},{"$f":"'Report|Indicative Prices'!AH12","v":10.366053278719153},{"$f":"'Report|Indicative Prices'!AI12","v":10.663139330959972},{"$f":"'Report|Indicative Prices'!AJ12","v":10.98832239556269},{"$f":"'Report|Indicative Prices'!AK12","v":11.251082117277717}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG13","v":10.091143514134457},{"$f":"'Report|Indicative Prices'!AH13","v":10.366053278719153},{"$f":"'Report|Indicative Prices'!AI13","v":10.663139330959972},{"$f":"'Report|Indicative Prices'!AJ13","v":10.98832239556269},{"$f":"'Report|Indicative Prices'!AK13","v":11.251082117277717}]
[null,"NEE11S","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG14","v":146.81636490853964},{"$f":"'Report|Indicative Prices'!AH14","v":150.67252230124234},{"$f":"'Report|Indicative Prices'!AI14","v":154.83105862040128},{"$f":"'Report|Indicative Prices'!AJ14","v":159.3677231169803},{"$f":"'Report|Indicative Prices'!AK14","v":162.71773115446027}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG15","v":10.091143514134457},{"$f":"'Report|Indicative Prices'!AH15","v":10.366053278719153},{"$f":"'Report|Indicative Prices'!AI15","v":10.663139330959972},{"$f":"'Report|Indicative Prices'!AJ15","v":10.98832239556269},{"$f":"'Report|Indicative Prices'!AK15","v":11.251082117277717}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG16","v":10.091143514134457},{"$f":"'Report|Indicative Prices'!AH16","v":10.366053278719153},{"$f":"'Report|Indicative Prices'!AI16","v":10.663139330959972},{"$f":"'Report|Indicative Prices'!AJ16","v":10.98832239556269},{"$f":"'Report|Indicative Prices'!AK16","v":11.251082117277717}]
[null,"NEE11P","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEN11","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE13","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE14","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE15","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG17","v":146.81636490853964},{"$f":"'Report|Indicative Prices'!AH17","v":150.67252230124234},{"$f":"'Report|Indicative Prices'!AI17","v":154.83105862040128},{"$f":"'Report|Indicative Prices'!AJ17","v":159.3677231169803},{"$f":"'Report|Indicative Prices'!AK17","v":162.71773115446027}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG18","v":10.091143514134457},{"$f":"'Report|Indicative Prices'!AH18","v":10.366053278719153},{"$f":"'Report|Indicative Prices'!AI18","v":10.663139330959972},{"$f":"'Report|Indicative Prices'!AJ18","v":10.98832239556269},{"$f":"'Report|Indicative Prices'!AK18","v":11.251082117277717}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG19","v":10.091143514134457},{"$f":"'Report|Indicative Prices'!AH19","v":10.366053278719153},{"$f":"'Report|Indicative Prices'!AI19","v":10.663139330959972},{"$f":"'Report|Indicative Prices'!AJ19","v":10.98832239556269},{"$f":"'Report|Indicative Prices'!AK19","v":11.251082117277717}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!AG20","v":3.8856500414027977},{"$f":"'Report|Indicative Prices'!AH20","v":3.9877073164343999},{"$f":"'Report|Indicative Prices'!AI20","v":4.0977673688732486},{"$f":"'Report|Indicative Prices'!AJ20","v":4.2178349825888191},{"$f":"'Report|Indicative Prices'!AK20","v":4.3064964807647392}]
[null,"NAST11","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG21","v":146.81636490853964},{"$f":"'Report|Indicative Prices'!AH21","v":150.67252230124234},{"$f":"'Report|Indicative Prices'!AI21","v":154.83105862040128},{"$f":"'Report|Indicative Prices'!AJ21","v":159.3677231169803},{"$f":"'Report|Indicative Prices'!AK21","v":162.71773115446027}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG23","v":23.757779935138075},{"$f":"'Report|Indicative Prices'!AH23","v":24.186855239703032},{"$f":"'Report|Indicative Prices'!AI23","v":24.662723977224111},{"$f":"'Report|Indicative Prices'!AJ23","v":25.193959387539216},{"$f":"'Report|Indicative Prices'!AK23","v":25.529533756196017}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG24","v":4.3195963518432841},{"$f":"'Report|Indicative Prices'!AH24","v":4.3976100435823682},{"$f":"'Report|Indicative Prices'!AI24","v":4.4841316322225646},{"$f":"'Report|Indicative Prices'!AJ24","v":4.5807198886434932},{"$f":"'Report|Indicative Prices'!AK24","v":4.6417334102174568}]
[null,"NAST11S","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG25","v":146.81636490853964},{"$f":"'Report|Indicative Prices'!AH25","v":150.67252230124234},{"$f":"'Report|Indicative Prices'!AI25","v":154.83105862040128},{"$f":"'Report|Indicative Prices'!AJ25","v":159.3677231169803},{"$f":"'Report|Indicative Prices'!AK25","v":162.71773115446027}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG27","v":23.757779935138075},{"$f":"'Report|Indicative Prices'!AH27","v":24.186855239703032},{"$f":"'Report|Indicative Prices'!AI27","v":24.662723977224111},{"$f":"'Report|Indicative Prices'!AJ27","v":25.193959387539216},{"$f":"'Report|Indicative Prices'!AK27","v":25.529533756196017}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG28","v":4.3195963518432841},{"$f":"'Report|Indicative Prices'!AH28","v":4.3976100435823682},{"$f":"'Report|Indicative Prices'!AI28","v":4.4841316322225646},{"$f":"'Report|Indicative Prices'!AJ28","v":4.5807198886434932},{"$f":"'Report|Indicative Prices'!AK28","v":4.6417334102174568}]
[null,"NAST11P","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NAST13","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NAST14","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NAST15","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG29","v":146.81636490853964},{"$f":"'Report|Indicative Prices'!AH29","v":150.67252230124234},{"$f":"'Report|Indicative Prices'!AI29","v":154.83105862040128},{"$f":"'Report|Indicative Prices'!AJ29","v":159.3677231169803},{"$f":"'Report|Indicative Prices'!AK29","v":162.71773115446027}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG31","v":19.271861756179803},{"$f":"'Report|Indicative Prices'!AH31","v":19.796878863614591},{"$f":"'Report|Indicative Prices'!AI31","v":20.364247796625484},{"$f":"'Report|Indicative Prices'!AJ31","v":20.985275835489126},{"$f":"'Report|Indicative Prices'!AK31","v":21.487089036826653}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG32","v":3.5039748647599627},{"$f":"'Report|Indicative Prices'!AH32","v":3.5994325206571971},{"$f":"'Report|Indicative Prices'!AI32","v":3.7025905084773592},{"$f":"'Report|Indicative Prices'!AJ32","v":3.815504697361658},{"$f":"'Report|Indicative Prices'!AK32","v":3.9067434612412089}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!AG33","v":3.8856500414027977},{"$f":"'Report|Indicative Prices'!AH33","v":3.9877073164343999},{"$f":"'Report|Indicative Prices'!AI33","v":4.0977673688732486},{"$f":"'Report|Indicative Prices'!AJ33","v":4.2178349825888191},{"$f":"'Report|Indicative Prices'!AK33","v":4.3064964807647392}]
[null,"NASN11","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Anytime (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NASN11S","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Anytime (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NASN11P","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Anytime (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE20","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE26","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"SUN23","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEN20","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE24","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG34","v":146.81636490853964},{"$f":"'Report|Indicative Prices'!AH34","v":150.67252230124234},{"$f":"'Report|Indicative Prices'!AI34","v":154.83105862040128},{"$f":"'Report|Indicative Prices'!AJ34","v":159.3677231169803},{"$f":"'Report|Indicative Prices'!AK34","v":162.71773115446027}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG35","v":8.7006233851865744},{"$f":"'Report|Indicative Prices'!AH35","v":8.9376516588615527},{"$f":"'Report|Indicative Prices'!AI35","v":9.1938004144429897},{"$f":"'Report|Indicative Prices'!AJ35","v":9.4741745239169166},{"$f":"'Report|Indicative Prices'!AK35","v":9.7007269831339205}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG36","v":3.6642138022500532},{"$f":"'Report|Indicative Prices'!AH36","v":3.7640367957842957},{"$f":"'Report|Indicative Prices'!AI36","v":3.8719122621823328},{"$f":"'Report|Indicative Prices'!AJ36","v":3.9899900867525897},{"$f":"'Report|Indicative Prices'!AK36","v":4.0854012557281365}]
[null,"NSP20","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG37","v":146.81636490853964},{"$f":"'Report|Indicative Prices'!AH37","v":150.67252230124234},{"$f":"'Report|Indicative Prices'!AI37","v":154.83105862040128},{"$f":"'Report|Indicative Prices'!AJ37","v":159.3677231169803},{"$f":"'Report|Indicative Prices'!AK37","v":162.71773115446027}]
[null,null,"Summer peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG38","v":44.821941580369284},{"$f":"'Report|Indicative Prices'!AH38","v":46.043011262990397},{"$f":"'Report|Indicative Prices'!AI38","v":47.362581602984967},{"$f":"'Report|Indicative Prices'!AJ38","v":48.806950747486098},{"$f":"'Report|Indicative Prices'!AK38","v":49.974053452931578}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG39","v":39.220898333338276},{"$f":"'Report|Indicative Prices'!AH39","v":40.289380603213431},{"$f":"'Report|Indicative Prices'!AI39","v":41.444054683001241},{"$f":"'Report|Indicative Prices'!AJ39","v":42.707932448553024},{"$f":"'Report|Indicative Prices'!AK39","v":43.729191567209533}]
[null,null,"Winter peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG40","v":34.32578954775915},{"$f":"'Report|Indicative Prices'!AH40","v":35.26091594949358},{"$f":"'Report|Indicative Prices'!AI40","v":36.271476674599626},{"$f":"'Report|Indicative Prices'!AJ40","v":37.377611516940696},{"$f":"'Report|Indicative Prices'!AK40","v":38.271408626909889}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG41","v":3.8228995317402439},{"$f":"'Report|Indicative Prices'!AH41","v":3.9270455493674441},{"$f":"'Report|Indicative Prices'!AI41","v":4.0395927674708423},{"$f":"'Report|Indicative Prices'!AJ41","v":4.1627841762203417},{"$f":"'Report|Indicative Prices'!AK41","v":4.2623273068573786}]
[null,"NSP23","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG42","v":146.81636490853964},{"$f":"'Report|Indicative Prices'!AH42","v":150.67252230124234},{"$f":"'Report|Indicative Prices'!AI42","v":154.83105862040128},{"$f":"'Report|Indicative Prices'!AJ42","v":159.3677231169803},{"$f":"'Report|Indicative Prices'!AK42","v":162.71773115446027}]
[null,null,"Summer peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG43","v":44.821941580369284},{"$f":"'Report|Indicative Prices'!AH43","v":46.043011262990397},{"$f":"'Report|Indicative Prices'!AI43","v":47.362581602984967},{"$f":"'Report|Indicative Prices'!AJ43","v":48.806950747486098},{"$f":"'Report|Indicative Prices'!AK43","v":49.974053452931578}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG44","v":39.220898333338276},{"$f":"'Report|Indicative Prices'!AH44","v":40.289380603213431},{"$f":"'Report|Indicative Prices'!AI44","v":41.444054683001241},{"$f":"'Report|Indicative Prices'!AJ44","v":42.707932448553024},{"$f":"'Report|Indicative Prices'!AK44","v":43.729191567209533}]
[null,null,"Winter peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG45","v":34.32578954775915},{"$f":"'Report|Indicative Prices'!AH45","v":35.26091594949358},{"$f":"'Report|Indicative Prices'!AI45","v":36.271476674599626},{"$f":"'Report|Indicative Prices'!AJ45","v":37.377611516940696},{"$f":"'Report|Indicative Prices'!AK45","v":38.271408626909889}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG46","v":3.8228995317402439},{"$f":"'Report|Indicative Prices'!AH46","v":3.9270455493674441},{"$f":"'Report|Indicative Prices'!AI46","v":4.0395927674708423},{"$f":"'Report|Indicative Prices'!AJ46","v":4.1627841762203417},{"$f":"'Report|Indicative Prices'!AK46","v":4.2623273068573786}]
[null,"SSP23","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Summer peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Winter peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NGT26","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NGT23","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NGT24","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NGT25","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE30","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG47","v":0},{"$f":"'Report|Indicative Prices'!AH47","v":0},{"$f":"'Report|Indicative Prices'!AI47","v":0},{"$f":"'Report|Indicative Prices'!AJ47","v":0},{"$f":"'Report|Indicative Prices'!AK47","v":0}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!AG48","v":3.8856500414027977},{"$f":"'Report|Indicative Prices'!AH48","v":3.9877073164343999},{"$f":"'Report|Indicative Prices'!AI48","v":4.0977673688732486},{"$f":"'Report|Indicative Prices'!AJ48","v":4.2178349825888191},{"$f":"'Report|Indicative Prices'!AK48","v":4.3064964807647392}]
[null,"NEE31","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG49","v":0},{"$f":"'Report|Indicative Prices'!AH49","v":0},{"$f":"'Report|Indicative Prices'!AI49","v":0},{"$f":"'Report|Indicative Prices'!AJ49","v":0},{"$f":"'Report|Indicative Prices'!AK49","v":0}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!AG50","v":3.8856500414027977},{"$f":"'Report|Indicative Prices'!AH50","v":3.9877073164343999},{"$f":"'Report|Indicative Prices'!AI50","v":4.0977673688732486},{"$f":"'Report|Indicative Prices'!AJ50","v":4.2178349825888191},{"$f":"'Report|Indicative Prices'!AK50","v":4.3064964807647392}]
[null,"NEE32","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG51","v":0},{"$f":"'Report|Indicative Prices'!AH51","v":0},{"$f":"'Report|Indicative Prices'!AI51","v":0},{"$f":"'Report|Indicative Prices'!AJ51","v":0},{"$f":"'Report|Indicative Prices'!AK51","v":0}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!AG52","v":3.8856500414027977},{"$f":"'Report|Indicative Prices'!AH52","v":3.9877073164343999},{"$f":"'Report|Indicative Prices'!AI52","v":4.0977673688732486},{"$f":"'Report|Indicative Prices'!AJ52","v":4.2178349825888191},{"$f":"'Report|Indicative Prices'!AK52","v":4.3064964807647392}]
[null,"NEE12","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG61","v":150.48677403125311},{"$f":"'Report|Indicative Prices'!AH61","v":158.30031874274269},{"$f":"'Report|Indicative Prices'!AI61","v":166.73611548713549},{"$f":"'Report|Indicative Prices'!AJ61","v":175.91214712607857},{"$f":"'Report|Indicative Prices'!AK61","v":184.10017741108496}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG62","v":16.24714546020342},{"$f":"'Report|Indicative Prices'!AH62","v":16.626173577677591},{"$f":"'Report|Indicative Prices'!AI62","v":17.036025948013577},{"$f":"'Report|Indicative Prices'!AJ62","v":17.487068456959754},{"$f":"'Report|Indicative Prices'!AK62","v":17.814864635325211}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG63","v":16.24714546020342},{"$f":"'Report|Indicative Prices'!AH63","v":16.626173577677591},{"$f":"'Report|Indicative Prices'!AI63","v":17.036025948013577},{"$f":"'Report|Indicative Prices'!AJ63","v":17.487068456959754},{"$f":"'Report|Indicative Prices'!AK63","v":17.814864635325211}]
[null,"NEE12S","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG64","v":150.48677403125311},{"$f":"'Report|Indicative Prices'!AH64","v":158.30031874274269},{"$f":"'Report|Indicative Prices'!AI64","v":166.73611548713549},{"$f":"'Report|Indicative Prices'!AJ64","v":175.91214712607857},{"$f":"'Report|Indicative Prices'!AK64","v":184.10017741108496}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG65","v":16.24714546020342},{"$f":"'Report|Indicative Prices'!AH65","v":16.626173577677591},{"$f":"'Report|Indicative Prices'!AI65","v":17.036025948013577},{"$f":"'Report|Indicative Prices'!AJ65","v":17.487068456959754},{"$f":"'Report|Indicative Prices'!AK65","v":17.814864635325211}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG66","v":16.24714546020342},{"$f":"'Report|Indicative Prices'!AH66","v":16.626173577677591},{"$f":"'Report|Indicative Prices'!AI66","v":17.036025948013577},{"$f":"'Report|Indicative Prices'!AJ66","v":17.487068456959754},{"$f":"'Report|Indicative Prices'!AK66","v":17.814864635325211}]
[null,"NEE12P","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE16","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG67","v":150.48677403125311},{"$f":"'Report|Indicative Prices'!AH67","v":158.30031874274269},{"$f":"'Report|Indicative Prices'!AI67","v":166.73611548713549},{"$f":"'Report|Indicative Prices'!AJ67","v":175.91214712607857},{"$f":"'Report|Indicative Prices'!AK67","v":184.10017741108496}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG68","v":16.24714546020342},{"$f":"'Report|Indicative Prices'!AH68","v":16.626173577677591},{"$f":"'Report|Indicative Prices'!AI68","v":17.036025948013577},{"$f":"'Report|Indicative Prices'!AJ68","v":17.487068456959754},{"$f":"'Report|Indicative Prices'!AK68","v":17.814864635325211}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG69","v":16.24714546020342},{"$f":"'Report|Indicative Prices'!AH69","v":16.626173577677591},{"$f":"'Report|Indicative Prices'!AI69","v":17.036025948013577},{"$f":"'Report|Indicative Prices'!AJ69","v":17.487068456959754},{"$f":"'Report|Indicative Prices'!AK69","v":17.814864635325211}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!AG70","v":3.8742909526869456},{"$f":"'Report|Indicative Prices'!AH70","v":3.9646739193404472},{"$f":"'Report|Indicative Prices'!AI70","v":4.0624072309686019},{"$f":"'Report|Indicative Prices'!AJ70","v":4.1699627345472301},{"$f":"'Report|Indicative Prices'!AK70","v":4.2481289435762193}]
[null,"NEE17","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG71","v":150.48677403125311},{"$f":"'Report|Indicative Prices'!AH71","v":158.30031874274269},{"$f":"'Report|Indicative Prices'!AI71","v":166.73611548713549},{"$f":"'Report|Indicative Prices'!AJ71","v":175.91214712607857},{"$f":"'Report|Indicative Prices'!AK71","v":184.10017741108496}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG72","v":16.24714546020342},{"$f":"'Report|Indicative Prices'!AH72","v":16.626173577677591},{"$f":"'Report|Indicative Prices'!AI72","v":17.036025948013577},{"$f":"'Report|Indicative Prices'!AJ72","v":17.487068456959754},{"$f":"'Report|Indicative Prices'!AK72","v":17.814864635325211}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG73","v":16.24714546020342},{"$f":"'Report|Indicative Prices'!AH73","v":16.626173577677591},{"$f":"'Report|Indicative Prices'!AI73","v":17.036025948013577},{"$f":"'Report|Indicative Prices'!AJ73","v":17.487068456959754},{"$f":"'Report|Indicative Prices'!AK73","v":17.814864635325211}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!AG74","v":3.8742909526869456},{"$f":"'Report|Indicative Prices'!AH74","v":3.9646739193404472},{"$f":"'Report|Indicative Prices'!AI74","v":4.0624072309686019},{"$f":"'Report|Indicative Prices'!AJ74","v":4.1699627345472301},{"$f":"'Report|Indicative Prices'!AK74","v":4.2481289435762193}]
[null,"NEE18","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG75","v":150.48677403125311},{"$f":"'Report|Indicative Prices'!AH75","v":158.30031874274269},{"$f":"'Report|Indicative Prices'!AI75","v":166.73611548713549},{"$f":"'Report|Indicative Prices'!AJ75","v":175.91214712607857},{"$f":"'Report|Indicative Prices'!AK75","v":184.10017741108496}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG76","v":16.24714546020342},{"$f":"'Report|Indicative Prices'!AH76","v":16.626173577677591},{"$f":"'Report|Indicative Prices'!AI76","v":17.036025948013577},{"$f":"'Report|Indicative Prices'!AJ76","v":17.487068456959754},{"$f":"'Report|Indicative Prices'!AK76","v":17.814864635325211}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!AG77","v":16.24714546020342},{"$f":"'Report|Indicative Prices'!AH77","v":16.626173577677591},{"$f":"'Report|Indicative Prices'!AI77","v":17.036025948013577},{"$f":"'Report|Indicative Prices'!AJ77","v":17.487068456959754},{"$f":"'Report|Indicative Prices'!AK77","v":17.814864635325211}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!AG78","v":3.8742909526869456},{"$f":"'Report|Indicative Prices'!AH78","v":3.9646739193404472},{"$f":"'Report|Indicative Prices'!AI78","v":4.0624072309686019},{"$f":"'Report|Indicative Prices'!AJ78","v":4.1699627345472301},{"$f":"'Report|Indicative Prices'!AK78","v":4.2481289435762193}]
[null,"NEN12","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Block 1 (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Block 2 (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NAST12","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG79","v":150.48677403125311},{"$f":"'Report|Indicative Prices'!AH79","v":158.30031874274269},{"$f":"'Report|Indicative Prices'!AI79","v":166.73611548713549},{"$f":"'Report|Indicative Prices'!AJ79","v":175.91214712607857},{"$f":"'Report|Indicative Prices'!AK79","v":184.10017741108496}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG80","v":17.510986451050421},{"$f":"'Report|Indicative Prices'!AH80","v":17.919498595286147},{"$f":"'Report|Indicative Prices'!AI80","v":18.361232764618467},{"$f":"'Report|Indicative Prices'!AJ80","v":18.847361191445849},{"$f":"'Report|Indicative Prices'!AK80","v":19.200656141141693}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG81","v":3.8640942874423594},{"$f":"'Report|Indicative Prices'!AH81","v":3.9542393770582218},{"$f":"'Report|Indicative Prices'!AI81","v":4.0517154664296884},{"$f":"'Report|Indicative Prices'!AJ81","v":4.1589878969302747},{"$f":"'Report|Indicative Prices'!AK81","v":4.2369483819502411}]
[null,"NAST12S","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG82","v":150.48677403125311},{"$f":"'Report|Indicative Prices'!AH82","v":158.30031874274269},{"$f":"'Report|Indicative Prices'!AI82","v":166.73611548713549},{"$f":"'Report|Indicative Prices'!AJ82","v":175.91214712607857},{"$f":"'Report|Indicative Prices'!AK82","v":184.10017741108496}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG83","v":17.510986451050421},{"$f":"'Report|Indicative Prices'!AH83","v":17.919498595286147},{"$f":"'Report|Indicative Prices'!AI83","v":18.361232764618467},{"$f":"'Report|Indicative Prices'!AJ83","v":18.847361191445849},{"$f":"'Report|Indicative Prices'!AK83","v":19.200656141141693}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG84","v":3.8640942874423594},{"$f":"'Report|Indicative Prices'!AH84","v":3.9542393770582218},{"$f":"'Report|Indicative Prices'!AI84","v":4.0517154664296884},{"$f":"'Report|Indicative Prices'!AJ84","v":4.1589878969302747},{"$f":"'Report|Indicative Prices'!AK84","v":4.2369483819502411}]
[null,"NAST12P","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NASN12","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG85","v":150.48677403125311},{"$f":"'Report|Indicative Prices'!AH85","v":158.30031874274269},{"$f":"'Report|Indicative Prices'!AI85","v":166.73611548713549},{"$f":"'Report|Indicative Prices'!AJ85","v":175.91214712607857},{"$f":"'Report|Indicative Prices'!AK85","v":184.10017741108496}]
[null,null,"Anytime (c/kWh)",{"$f":"'Report|Indicative Prices'!AG86","v":13.492389029476781},{"$f":"'Report|Indicative Prices'!AH86","v":13.807151695115387},{"$f":"'Report|Indicative Prices'!AI86","v":14.147512261146602},{"$f":"'Report|Indicative Prices'!AJ86","v":14.522079043627841},{"$f":"'Report|Indicative Prices'!AK86","v":14.79429631229918}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!AG87","v":11.591843425955194},{"$f":"'Report|Indicative Prices'!AH87","v":11.862268443233285},{"$f":"'Report|Indicative Prices'!AI87","v":12.154685626074945},{"$f":"'Report|Indicative Prices'!AJ87","v":12.476490718234723},{"$f":"'Report|Indicative Prices'!AK87","v":12.710363307394843}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!AG88","v":2.8919609375312643},{"$f":"'Report|Indicative Prices'!AH88","v":2.9594272203097529},{"$f":"'Report|Indicative Prices'!AI88","v":3.0323801613706642},{"$f":"'Report|Indicative Prices'!AJ88","v":3.1126648686279172},{"$f":"'Report|Indicative Prices'!AK88","v":3.1710119638531644}]
[null,"NASN12S","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG89","v":150.48677403125311},{"$f":"'Report|Indicative Prices'!AH89","v":158.30031874274269},{"$f":"'Report|Indicative Prices'!AI89","v":166.73611548713549},{"$f":"'Report|Indicative Prices'!AJ89","v":175.91214712607857},{"$f":"'Report|Indicative Prices'!AK89","v":184.10017741108496}]
[null,null,"Anytime (c/kWh)",{"$f":"'Report|Indicative Prices'!AG90","v":13.492389029476781},{"$f":"'Report|Indicative Prices'!AH90","v":13.807151695115387},{"$f":"'Report|Indicative Prices'!AI90","v":14.147512261146602},{"$f":"'Report|Indicative Prices'!AJ90","v":14.522079043627841},{"$f":"'Report|Indicative Prices'!AK90","v":14.79429631229918}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!AG91","v":11.591843425955194},{"$f":"'Report|Indicative Prices'!AH91","v":11.862268443233285},{"$f":"'Report|Indicative Prices'!AI91","v":12.154685626074945},{"$f":"'Report|Indicative Prices'!AJ91","v":12.476490718234723},{"$f":"'Report|Indicative Prices'!AK91","v":12.710363307394843}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!AG92","v":2.8919609375312643},{"$f":"'Report|Indicative Prices'!AH92","v":2.9594272203097529},{"$f":"'Report|Indicative Prices'!AI92","v":3.0323801613706642},{"$f":"'Report|Indicative Prices'!AJ92","v":3.1126648686279172},{"$f":"'Report|Indicative Prices'!AK92","v":3.1710119638531644}]
[null,"NASN12P","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Anytime (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NASN19","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG93","v":157.82759227668009},{"$f":"'Report|Indicative Prices'!AH93","v":174.12093358437315},{"$f":"'Report|Indicative Prices'!AI93","v":192.3461402770663},{"$f":"'Report|Indicative Prices'!AJ93","v":212.83067623439658},{"$f":"'Report|Indicative Prices'!AK93","v":233.60234673349402}]
[null,null,"Anytime (c/kWh)",{"$f":"'Report|Indicative Prices'!AG94","v":16.129713342952144},{"$f":"'Report|Indicative Prices'!AH94","v":16.531351268730567},{"$f":"'Report|Indicative Prices'!AI94","v":16.963631152264252},{"$f":"'Report|Indicative Prices'!AJ94","v":17.435354884315462},{"$f":"'Report|Indicative Prices'!AK94","v":17.778101770279726}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!AG95","v":9.2889023159170296},{"$f":"'Report|Indicative Prices'!AH95","v":9.5202006272756439},{"$f":"'Report|Indicative Prices'!AI95","v":9.7691452629244182},{"$f":"'Report|Indicative Prices'!AJ95","v":10.040805122833717},{"$f":"'Report|Indicative Prices'!AK95","v":10.23818881311473}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!AG96","v":2.3174176585258843},{"$f":"'Report|Indicative Prices'!AH96","v":2.3751225167426808},{"$f":"'Report|Indicative Prices'!AI96","v":2.4372298223237934},{"$f":"'Report|Indicative Prices'!AJ96","v":2.5050041766075828},{"$f":"'Report|Indicative Prices'!AK96","v":2.5542479337066766}]
[null,"NASN21","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG97","v":157.82759227668009},{"$f":"'Report|Indicative Prices'!AH97","v":174.12093358437315},{"$f":"'Report|Indicative Prices'!AI97","v":192.3461402770663},{"$f":"'Report|Indicative Prices'!AJ97","v":212.83067623439658},{"$f":"'Report|Indicative Prices'!AK97","v":233.60234673349402}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG98","v":16.103782299079334},{"$f":"'Report|Indicative Prices'!AH98","v":16.504774528901923},{"$f":"'Report|Indicative Prices'!AI98","v":16.936359454727008},{"$f":"'Report|Indicative Prices'!AJ98","v":17.407324816897017},{"$f":"'Report|Indicative Prices'!AK98","v":17.749520683488015}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG99","v":3.7074564226557345},{"$f":"'Report|Indicative Prices'!AH99","v":3.7997739410051845},{"$f":"'Report|Indicative Prices'!AI99","v":3.8991345927735015},{"$f":"'Report|Indicative Prices'!AJ99","v":4.0075615153682902},{"$f":"'Report|Indicative Prices'!AK99","v":4.086342775561528}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!AG100","v":9.2889023159170296},{"$f":"'Report|Indicative Prices'!AH100","v":9.5202006272756439},{"$f":"'Report|Indicative Prices'!AI100","v":9.7691452629244182},{"$f":"'Report|Indicative Prices'!AJ100","v":10.040805122833717},{"$f":"'Report|Indicative Prices'!AK100","v":10.23818881311473}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!AG101","v":2.3174176585258843},{"$f":"'Report|Indicative Prices'!AH101","v":2.3751225167426808},{"$f":"'Report|Indicative Prices'!AI101","v":2.4372298223237934},{"$f":"'Report|Indicative Prices'!AJ101","v":2.5050041766075828},{"$f":"'Report|Indicative Prices'!AK101","v":2.5542479337066766}]
[null,"NASN2S","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG102","v":157.82759227668009},{"$f":"'Report|Indicative Prices'!AH102","v":174.12093358437315},{"$f":"'Report|Indicative Prices'!AI102","v":192.3461402770663},{"$f":"'Report|Indicative Prices'!AJ102","v":212.83067623439658},{"$f":"'Report|Indicative Prices'!AK102","v":233.60234673349402}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG103","v":16.103782299079334},{"$f":"'Report|Indicative Prices'!AH103","v":16.504774528901923},{"$f":"'Report|Indicative Prices'!AI103","v":16.936359454727008},{"$f":"'Report|Indicative Prices'!AJ103","v":17.407324816897017},{"$f":"'Report|Indicative Prices'!AK103","v":17.749520683488015}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG104","v":3.7074564226557345},{"$f":"'Report|Indicative Prices'!AH104","v":3.7997739410051845},{"$f":"'Report|Indicative Prices'!AI104","v":3.8991345927735015},{"$f":"'Report|Indicative Prices'!AJ104","v":4.0075615153682902},{"$f":"'Report|Indicative Prices'!AK104","v":4.086342775561528}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!AG105","v":9.2889023159170296},{"$f":"'Report|Indicative Prices'!AH105","v":9.5202006272756439},{"$f":"'Report|Indicative Prices'!AI105","v":9.7691452629244182},{"$f":"'Report|Indicative Prices'!AJ105","v":10.040805122833717},{"$f":"'Report|Indicative Prices'!AK105","v":10.23818881311473}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!AG106","v":2.3174176585258843},{"$f":"'Report|Indicative Prices'!AH106","v":2.3751225167426808},{"$f":"'Report|Indicative Prices'!AI106","v":2.4372298223237934},{"$f":"'Report|Indicative Prices'!AJ106","v":2.5050041766075828},{"$f":"'Report|Indicative Prices'!AK106","v":2.5542479337066766}]
[null,"NASN2P","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Demand peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Demand off peak season ($/kW/mth)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEN21","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NSP21","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG107","v":150.48677403125311},{"$f":"'Report|Indicative Prices'!AH107","v":158.30031874274269},{"$f":"'Report|Indicative Prices'!AI107","v":166.73611548713549},{"$f":"'Report|Indicative Prices'!AJ107","v":175.91214712607857},{"$f":"'Report|Indicative Prices'!AK107","v":184.10017741108496}]
[null,null,"Summer peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG108","v":47.413582004002649},{"$f":"'Report|Indicative Prices'!AH108","v":48.519688967450705},{"$f":"'Report|Indicative Prices'!AI108","v":49.715749470390087},{"$f":"'Report|Indicative Prices'!AJ108","v":51.032013982060363},{"$f":"'Report|Indicative Prices'!AK108","v":51.988612236295154}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG109","v":41.488681967602183},{"$f":"'Report|Indicative Prices'!AH109","v":42.456567499321189},{"$f":"'Report|Indicative Prices'!AI109","v":43.503165788736929},{"$f":"'Report|Indicative Prices'!AJ109","v":44.654947143398537},{"$f":"'Report|Indicative Prices'!AK109","v":45.492006885844489}]
[null,null,"Winter peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG110","v":36.31053408644879},{"$f":"'Report|Indicative Prices'!AH110","v":37.157619096734415},{"$f":"'Report|Indicative Prices'!AI110","v":38.073592828855496},{"$f":"'Report|Indicative Prices'!AJ110","v":39.081621866057361},{"$f":"'Report|Indicative Prices'!AK110","v":39.814209281926871}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG111","v":4.0439426327889132},{"$f":"'Report|Indicative Prices'!AH111","v":4.138283387417717},{"$f":"'Report|Indicative Prices'!AI111","v":4.2402963519480741},{"$f":"'Report|Indicative Prices'!AJ111","v":4.3525616132886151},{"$f":"'Report|Indicative Prices'!AK111","v":4.4341506495783634}]
[null,"NSP27","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG112","v":150.48677403125311},{"$f":"'Report|Indicative Prices'!AH112","v":158.30031874274269},{"$f":"'Report|Indicative Prices'!AI112","v":166.73611548713549},{"$f":"'Report|Indicative Prices'!AJ112","v":175.91214712607857},{"$f":"'Report|Indicative Prices'!AK112","v":184.10017741108496}]
[null,null,"Summer peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG113","v":26.640728348663298},{"$f":"'Report|Indicative Prices'!AH113","v":27.262227376838325},{"$f":"'Report|Indicative Prices'!AI113","v":27.934269471120164},{"$f":"'Report|Indicative Prices'!AJ113","v":28.673851755526215},{"$f":"'Report|Indicative Prices'!AK113","v":29.211344877807569}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG114","v":23.353356416125855},{"$f":"'Report|Indicative Prices'!AH114","v":23.89816465587413},{"$f":"'Report|Indicative Prices'!AI114","v":24.487279125606367},{"$f":"'Report|Indicative Prices'!AJ114","v":25.135599564174768},{"$f":"'Report|Indicative Prices'!AK114","v":25.606767930578783}]
[null,null,"Winter peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG115","v":20.482026209032671},{"$f":"'Report|Indicative Prices'!AH115","v":20.959849458358658},{"$f":"'Report|Indicative Prices'!AI115","v":21.476531420221928},{"$f":"'Report|Indicative Prices'!AJ115","v":22.04513988822956},{"$f":"'Report|Indicative Prices'!AK115","v":22.458377397116735}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG116","v":7.3136329999521497},{"$f":"'Report|Indicative Prices'!AH116","v":7.4842520514439279},{"$f":"'Report|Indicative Prices'!AI116","v":7.6687466033109093},{"$f":"'Report|Indicative Prices'!AJ116","v":7.8717828465630006},{"$f":"'Report|Indicative Prices'!AK116","v":8.0193399022454326}]
[null,"SSP27","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG117","v":150.48677403125311},{"$f":"'Report|Indicative Prices'!AH117","v":158.30031874274269},{"$f":"'Report|Indicative Prices'!AI117","v":166.73611548713549},{"$f":"'Report|Indicative Prices'!AJ117","v":175.91214712607857},{"$f":"'Report|Indicative Prices'!AK117","v":184.10017741108496}]
[null,null,"Summer peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG118","v":26.640728348663298},{"$f":"'Report|Indicative Prices'!AH118","v":27.262227376838325},{"$f":"'Report|Indicative Prices'!AI118","v":27.934269471120164},{"$f":"'Report|Indicative Prices'!AJ118","v":28.673851755526215},{"$f":"'Report|Indicative Prices'!AK118","v":29.211344877807569}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG119","v":23.353356416125855},{"$f":"'Report|Indicative Prices'!AH119","v":23.89816465587413},{"$f":"'Report|Indicative Prices'!AI119","v":24.487279125606367},{"$f":"'Report|Indicative Prices'!AJ119","v":25.135599564174768},{"$f":"'Report|Indicative Prices'!AK119","v":25.606767930578783}]
[null,null,"Winter peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG120","v":20.482026209032671},{"$f":"'Report|Indicative Prices'!AH120","v":20.959849458358658},{"$f":"'Report|Indicative Prices'!AI120","v":21.476531420221928},{"$f":"'Report|Indicative Prices'!AJ120","v":22.04513988822956},{"$f":"'Report|Indicative Prices'!AK120","v":22.458377397116735}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG121","v":7.3136329999521497},{"$f":"'Report|Indicative Prices'!AH121","v":7.4842520514439279},{"$f":"'Report|Indicative Prices'!AI121","v":7.6687466033109093},{"$f":"'Report|Indicative Prices'!AJ121","v":7.8717828465630006},{"$f":"'Report|Indicative Prices'!AK121","v":8.0193399022454326}]
[null,"SSP21","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Summer peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Winter peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE40","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Anytime (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE41","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Anytime (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE42","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Anytime (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE43","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Anytime (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Dedicated circuit (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE51","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE52","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG122","v":0},{"$f":"'Report|Indicative Prices'!AH122","v":0},{"$f":"'Report|Indicative Prices'!AI122","v":0},{"$f":"'Report|Indicative Prices'!AJ122","v":0},{"$f":"'Report|Indicative Prices'!AK122","v":0}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG123","v":21.613456260361605},{"$f":"'Report|Indicative Prices'!AH123","v":22.181137453069041},{"$f":"'Report|Indicative Prices'!AI123","v":22.793333122790592},{"$f":"'Report|Indicative Prices'!AJ123","v":23.461194636224935},{"$f":"'Report|Indicative Prices'!AK123","v":23.954363447719746}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG124","v":10.957674380105201},{"$f":"'Report|Indicative Prices'!AH124","v":11.24547960600079},{"$f":"'Report|Indicative Prices'!AI124","v":11.555852955126904},{"$f":"'Report|Indicative Prices'!AJ124","v":11.894447990879661},{"$f":"'Report|Indicative Prices'!AK124","v":12.14447663903689}]
[null,"NEE55","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG125","v":145.4343849059415},{"$f":"'Report|Indicative Prices'!AH125","v":149.25424435320122},{"$f":"'Report|Indicative Prices'!AI125","v":153.3736364391084},{"$f":"'Report|Indicative Prices'!AJ125","v":157.8675973881866},{"$f":"'Report|Indicative Prices'!AK125","v":161.18607185569141}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG126","v":18.739205502734357},{"$f":"'Report|Indicative Prices'!AH126","v":19.231393998735875},{"$f":"'Report|Indicative Prices'!AI126","v":19.762177244349193},{"$f":"'Report|Indicative Prices'!AJ126","v":20.34122364936891},{"$f":"'Report|Indicative Prices'!AK126","v":20.768808742415288}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG127","v":5.2406675528815301},{"$f":"'Report|Indicative Prices'!AH127","v":5.3783145988312819},{"$f":"'Report|Indicative Prices'!AI127","v":5.5267551787957299},{"$f":"'Report|Indicative Prices'!AJ127","v":5.6886931919071575},{"$f":"'Report|Indicative Prices'!AK127","v":5.8082730387100012}]
[null,"NSP55","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG128","v":145.4343849059415},{"$f":"'Report|Indicative Prices'!AH128","v":149.25424435320122},{"$f":"'Report|Indicative Prices'!AI128","v":153.3736364391084},{"$f":"'Report|Indicative Prices'!AJ128","v":157.8675973881866},{"$f":"'Report|Indicative Prices'!AK128","v":161.18607185569141}]
[null,null,"Summer peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG129","v":49.649439511690723},{"$f":"'Report|Indicative Prices'!AH129","v":50.953490687019986},{"$f":"'Report|Indicative Prices'!AI129","v":52.359798475418593},{"$f":"'Report|Indicative Prices'!AJ129","v":53.893979284540599},{"$f":"'Report|Indicative Prices'!AK129","v":55.026864038390435}]
[null,null,"Summer shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG130","v":43.444990016198936},{"$f":"'Report|Indicative Prices'!AH130","v":44.586080245011132},{"$f":"'Report|Indicative Prices'!AI130","v":45.816648574232531},{"$f":"'Report|Indicative Prices'!AJ130","v":47.159110253375054},{"$f":"'Report|Indicative Prices'!AK130","v":48.150423897689635}]
[null,null,"Winter peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG131","v":38.022637466446128},{"$f":"'Report|Indicative Prices'!AH131","v":39.021308661224921},{"$f":"'Report|Indicative Prices'!AI131","v":40.098290229001314},{"$f":"'Report|Indicative Prices'!AJ131","v":41.273199780588286},{"$f":"'Report|Indicative Prices'!AK131","v":42.140787948965368}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG132","v":3.0182731985149354},{"$f":"'Report|Indicative Prices'!AH132","v":3.0975486697125798},{"$f":"'Report|Indicative Prices'!AI132","v":3.1830404929503198},{"$f":"'Report|Indicative Prices'!AJ132","v":3.276305932870514},{"$f":"'Report|Indicative Prices'!AK132","v":3.3451759085073189}]
[null,"NSP56","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG133","v":3503.3588804917536},{"$f":"'Report|Indicative Prices'!AH133","v":3595.3752116052146},{"$f":"'Report|Indicative Prices'!AI133","v":3694.606963819273},{"$f":"'Report|Indicative Prices'!AJ133","v":3802.8616795779881},{"$f":"'Report|Indicative Prices'!AK133","v":3882.8001824494859}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG134","v":14.357712036192979},{"$f":"'Report|Indicative Prices'!AH134","v":14.734819843249451},{"$f":"'Report|Indicative Prices'!AI134","v":15.141498397099554},{"$f":"'Report|Indicative Prices'!AJ134","v":15.58515549545694},{"$f":"'Report|Indicative Prices'!AK134","v":15.912765096410025}]
[null,null,"Shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG135","v":10.26717952121937},{"$f":"'Report|Indicative Prices'!AH135","v":10.536848779395186},{"$f":"'Report|Indicative Prices'!AI135","v":10.827664036678756},{"$f":"'Report|Indicative Prices'!AJ135","v":11.144922598712597},{"$f":"'Report|Indicative Prices'!AK135","v":11.379195759880709}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG136","v":4.6704105819873156},{"$f":"'Report|Indicative Prices'!AH136","v":4.7930797292850755},{"$f":"'Report|Indicative Prices'!AI136","v":4.9253679251049194},{"$f":"'Report|Indicative Prices'!AJ136","v":5.069684847029448},{"$f":"'Report|Indicative Prices'!AK136","v":5.1762527558435352}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG137","v":24.776546324236989},{"$f":"'Report|Indicative Prices'!AH137","v":25.427306628330925},{"$f":"'Report|Indicative Prices'!AI137","v":26.129096022291534},{"$f":"'Report|Indicative Prices'!AJ137","v":26.894697855077908},{"$f":"'Report|Indicative Prices'!AK137","v":27.460041026316993}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG138","v":41.298503207805012},{"$f":"'Report|Indicative Prices'!AH138","v":42.383215586779535},{"$f":"'Report|Indicative Prices'!AI138","v":43.552985221271896},{"$f":"'Report|Indicative Prices'!AJ138","v":44.829119890465073},{"$f":"'Report|Indicative Prices'!AK138","v":45.771455697295771}]
[null,"NEN56","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG145","v":3503.3588804917536},{"$f":"'Report|Indicative Prices'!AH145","v":3595.3752116052146},{"$f":"'Report|Indicative Prices'!AI145","v":3694.606963819273},{"$f":"'Report|Indicative Prices'!AJ145","v":3802.8616795779881},{"$f":"'Report|Indicative Prices'!AK145","v":3882.8001824494859}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG146","v":11.417781349231543},{"$f":"'Report|Indicative Prices'!AH146","v":11.717671364799836},{"$f":"'Report|Indicative Prices'!AI146","v":12.041077127192699},{"$f":"'Report|Indicative Prices'!AJ146","v":12.393889589952073},{"$f":"'Report|Indicative Prices'!AK146","v":12.654416809202749}]
[null,null,"Shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG147","v":7.9576163975949985},{"$f":"'Report|Indicative Prices'!AH147","v":8.1666245781135274},{"$f":"'Report|Indicative Prices'!AI147","v":8.3920220453778107},{"$f":"'Report|Indicative Prices'!AJ147","v":8.6379144962013523},{"$f":"'Report|Indicative Prices'!AK147","v":8.8194887975929745}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG148","v":4.949523713619902},{"$f":"'Report|Indicative Prices'!AH148","v":5.0795238159281331},{"$f":"'Report|Indicative Prices'!AI148","v":5.2197178204483308},{"$f":"'Report|Indicative Prices'!AJ148","v":5.3726594119428714},{"$f":"'Report|Indicative Prices'!AK148","v":5.485596033365514}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG149","v":24.776546324236989},{"$f":"'Report|Indicative Prices'!AH149","v":25.427306628330925},{"$f":"'Report|Indicative Prices'!AI149","v":26.129096022291534},{"$f":"'Report|Indicative Prices'!AJ149","v":26.894697855077908},{"$f":"'Report|Indicative Prices'!AK149","v":27.460041026316993}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG150","v":41.298503207805012},{"$f":"'Report|Indicative Prices'!AH150","v":42.383215586779535},{"$f":"'Report|Indicative Prices'!AI150","v":43.552985221271896},{"$f":"'Report|Indicative Prices'!AJ150","v":44.829119890465073},{"$f":"'Report|Indicative Prices'!AK150","v":45.771455697295771}]
[null,"NEE60","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NEE74","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Report|Indicative Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,"NSP75","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG151","v":7832.4113637974469},{"$f":"'Report|Indicative Prices'!AH151","v":8038.1310122985615},{"$f":"'Report|Indicative Prices'!AI151","v":8259.9820787190893},{"$f":"'Report|Indicative Prices'!AJ151","v":8502.0056608918094},{"$f":"'Report|Indicative Prices'!AK151","v":8680.7230745664801}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG152","v":4.0951436093855795},{"$f":"'Report|Indicative Prices'!AH152","v":4.2027032694639965},{"$f":"'Report|Indicative Prices'!AI152","v":4.3186971741108691},{"$f":"'Report|Indicative Prices'!AJ152","v":4.445238194471},{"$f":"'Report|Indicative Prices'!AK152","v":4.5386798487077238}]
[null,null,"Shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG153","v":2.7748099938614597},{"$f":"'Report|Indicative Prices'!AH153","v":2.8476908615892493},{"$f":"'Report|Indicative Prices'!AI153","v":2.9262866512713224},{"$f":"'Report|Indicative Prices'!AJ153","v":3.0120290137916443},{"$f":"'Report|Indicative Prices'!AK153","v":3.0753437252524982}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG154","v":1.5826825028716351},{"$f":"'Report|Indicative Prices'!AH154","v":1.6242519344370578},{"$f":"'Report|Indicative Prices'!AI154","v":1.66908101513245},{"$f":"'Report|Indicative Prices'!AJ154","v":1.7179863229610932},{"$f":"'Report|Indicative Prices'!AK154","v":1.754099457274845}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG155","v":60.159866370627249},{"$f":"'Report|Indicative Prices'!AH155","v":61.739975737819506},{"$f":"'Report|Indicative Prices'!AI155","v":63.443988702681096},{"$f":"'Report|Indicative Prices'!AJ155","v":65.302944480891398},{"$f":"'Report|Indicative Prices'!AK155","v":66.675652734503799}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG156","v":100.89643476848354},{"$f":"'Report|Indicative Prices'!AH156","v":103.54649719900489},{"$f":"'Report|Indicative Prices'!AI156","v":106.40436313731341},{"$f":"'Report|Indicative Prices'!AJ156","v":109.52208965050373},{"$f":"'Report|Indicative Prices'!AK156","v":111.82431166531832}]
[null,"NSP76","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG163","v":7832.4113637974469},{"$f":"'Report|Indicative Prices'!AH163","v":8038.1310122985615},{"$f":"'Report|Indicative Prices'!AI163","v":8259.9820787190893},{"$f":"'Report|Indicative Prices'!AJ163","v":8502.0056608918094},{"$f":"'Report|Indicative Prices'!AK163","v":8680.7230745664801}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG164","v":3.8198003368385196},{"$f":"'Report|Indicative Prices'!AH164","v":3.9201280579118762},{"$f":"'Report|Indicative Prices'!AI164","v":4.02832293416136},{"$f":"'Report|Indicative Prices'!AJ164","v":4.1463557745940403},{"$f":"'Report|Indicative Prices'!AK164","v":4.2335147356400329}]
[null,null,"Shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG165","v":2.503326607135314},{"$f":"'Report|Indicative Prices'!AH165","v":2.5690769164313365},{"$f":"'Report|Indicative Prices'!AI165","v":2.6399830080034459},{"$f":"'Report|Indicative Prices'!AJ165","v":2.7173364620888072},{"$f":"'Report|Indicative Prices'!AK165","v":2.7744565539775077}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG166","v":1.4194566683807333},{"$f":"'Report|Indicative Prices'!AH166","v":1.4567389449771286},{"$f":"'Report|Indicative Prices'!AI166","v":1.4969446952871222},{"$f":"'Report|Indicative Prices'!AJ166","v":1.5408062816701307},{"$f":"'Report|Indicative Prices'!AK166","v":1.5731949820094442}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG167","v":62.726653282216311},{"$f":"'Report|Indicative Prices'!AH167","v":64.374179754652815},{"$f":"'Report|Indicative Prices'!AI167","v":66.15089630812345},{"$f":"'Report|Indicative Prices'!AJ167","v":68.089166480606792},{"$f":"'Report|Indicative Prices'!AK167","v":69.52044284268365}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG168","v":106.08108892821069},{"$f":"'Report|Indicative Prices'!AH168","v":108.86732720315574},{"$f":"'Report|Indicative Prices'!AI168","v":111.8720471562666},{"$f":"'Report|Indicative Prices'!AJ168","v":115.14998085390893},{"$f":"'Report|Indicative Prices'!AK168","v":117.57050462014925}]
[null,"NSP77","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG169","v":7832.4113637974469},{"$f":"'Report|Indicative Prices'!AH169","v":8038.1310122985615},{"$f":"'Report|Indicative Prices'!AI169","v":8259.9820787190893},{"$f":"'Report|Indicative Prices'!AJ169","v":8502.0056608918094},{"$f":"'Report|Indicative Prices'!AK169","v":8680.7230745664801}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG170","v":3.7516821032311616},{"$f":"'Report|Indicative Prices'!AH170","v":3.8502206870358866},{"$f":"'Report|Indicative Prices'!AI170","v":3.9564861315859168},{"$f":"'Report|Indicative Prices'!AJ170","v":4.0724141005884356},{"$f":"'Report|Indicative Prices'!AK170","v":4.1580187619470212}]
[null,null,"Shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG171","v":2.4747718523560716},{"$f":"'Report|Indicative Prices'!AH171","v":2.5397721660449464},{"$f":"'Report|Indicative Prices'!AI171","v":2.6098694514263552},{"$f":"'Report|Indicative Prices'!AJ171","v":2.6863405560386435},{"$f":"'Report|Indicative Prices'!AK171","v":2.7428090948250836}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG172","v":1.3398682220403475},{"$f":"'Report|Indicative Prices'!AH172","v":1.3750600942331168},{"$f":"'Report|Indicative Prices'!AI172","v":1.4130115219756083},{"$f":"'Report|Indicative Prices'!AJ172","v":1.4544138043220727},{"$f":"'Report|Indicative Prices'!AK172","v":1.4849864813924751}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG173","v":68.766903079139851},{"$f":"'Report|Indicative Prices'!AH173","v":70.573077764414805},{"$f":"'Report|Indicative Prices'!AI173","v":72.520882862224113},{"$f":"'Report|Indicative Prices'!AJ173","v":74.645798350583803},{"$f":"'Report|Indicative Prices'!AK173","v":76.214899166907884}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG174","v":114.15178210295838},{"$f":"'Report|Indicative Prices'!AH174","v":117.14999853966643},{"$f":"'Report|Indicative Prices'!AI174","v":120.38331883109028},{"$f":"'Report|Indicative Prices'!AJ174","v":123.91063908186972},{"$f":"'Report|Indicative Prices'!AK174","v":126.51531729860528}]
[null,"NSP78","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG175","v":7832.4113637974469},{"$f":"'Report|Indicative Prices'!AH175","v":8038.1310122985615},{"$f":"'Report|Indicative Prices'!AI175","v":8259.9820787190893},{"$f":"'Report|Indicative Prices'!AJ175","v":8502.0056608918094},{"$f":"'Report|Indicative Prices'!AK175","v":8680.7230745664801}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG176","v":3.3633303115341979},{"$f":"'Report|Indicative Prices'!AH176","v":3.451668767897718},{"$f":"'Report|Indicative Prices'!AI176","v":3.5469342463922722},{"$f":"'Report|Indicative Prices'!AJ176","v":3.6508620423441096},{"$f":"'Report|Indicative Prices'!AK176","v":3.7276054188972516}]
[null,null,"Shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG177","v":2.2198441242578109},{"$f":"'Report|Indicative Prices'!AH177","v":2.2781487167719829},{"$f":"'Report|Indicative Prices'!AI177","v":2.3410252388773247},{"$f":"'Report|Indicative Prices'!AJ177","v":2.4096190092838699},{"$f":"'Report|Indicative Prices'!AK177","v":2.4602706901291826}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG178","v":1.1609087865895826},{"$f":"'Report|Indicative Prices'!AH178","v":1.1914002580440741},{"$f":"'Report|Indicative Prices'!AI178","v":1.2242827051423315},{"$f":"'Report|Indicative Prices'!AJ178","v":1.2601550936132522},{"$f":"'Report|Indicative Prices'!AK178","v":1.286644332522545}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG179","v":75.64997842912247},{"$f":"'Report|Indicative Prices'!AH179","v":77.636938287166828},{"$f":"'Report|Indicative Prices'!AI179","v":79.779704749455107},{"$f":"'Report|Indicative Prices'!AJ179","v":82.117309086139002},{"$f":"'Report|Indicative Prices'!AK179","v":83.843465675907595}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG180","v":125.15959462927567},{"$f":"'Report|Indicative Prices'!AH180","v":128.44693317902124},{"$f":"'Report|Indicative Prices'!AI180","v":131.99204696985302},{"$f":"'Report|Indicative Prices'!AJ180","v":135.85951153836061},{"$f":"'Report|Indicative Prices'!AK180","v":138.7153624391577}]
[null,"NSP81","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG181","v":7832.4113637974469},{"$f":"'Report|Indicative Prices'!AH181","v":8038.1310122985615},{"$f":"'Report|Indicative Prices'!AI181","v":8259.9820787190893},{"$f":"'Report|Indicative Prices'!AJ181","v":8502.0056608918094},{"$f":"'Report|Indicative Prices'!AK181","v":8680.7230745664801}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG182","v":0.73265751264054424},{"$f":"'Report|Indicative Prices'!AH182","v":0.75190088980390068},{"$f":"'Report|Indicative Prices'!AI182","v":0.77265322812611958},{"$f":"'Report|Indicative Prices'!AJ182","v":0.79529253899462427},{"$f":"'Report|Indicative Prices'!AK182","v":0.81201007969654049}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG183","v":0.29639326647731107},{"$f":"'Report|Indicative Prices'!AH183","v":0.30417808723885076},{"$f":"'Report|Indicative Prices'!AI183","v":0.31257335137829384},{"$f":"'Report|Indicative Prices'!AJ183","v":0.32173198168418893},{"$f":"'Report|Indicative Prices'!AK183","v":0.32849498678632777}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG184","v":49.713166091322968},{"$f":"'Report|Indicative Prices'!AH184","v":51.018891056364396},{"$f":"'Report|Indicative Prices'!AI184","v":52.427003883976859},{"$f":"'Report|Indicative Prices'!AJ184","v":53.963153861259961},{"$f":"'Report|Indicative Prices'!AK184","v":55.097492707465939}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG185","v":81.474711721502715},{"$f":"'Report|Indicative Prices'!AH185","v":83.614659213861032},{"$f":"'Report|Indicative Prices'!AI185","v":85.922409770128667},{"$f":"'Report|Indicative Prices'!AJ185","v":88.439999905712057},{"$f":"'Report|Indicative Prices'!AK185","v":90.299063364260618}]
[null,"NSP82","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG186","v":7832.4113637974469},{"$f":"'Report|Indicative Prices'!AH186","v":8038.1310122985615},{"$f":"'Report|Indicative Prices'!AI186","v":8259.9820787190893},{"$f":"'Report|Indicative Prices'!AJ186","v":8502.0056608918094},{"$f":"'Report|Indicative Prices'!AK186","v":8680.7230745664801}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG187","v":0.65815450592132096},{"$f":"'Report|Indicative Prices'!AH187","v":0.67544104863834109},{"$f":"'Report|Indicative Prices'!AI187","v":0.69408310818120567},{"$f":"'Report|Indicative Prices'!AJ187","v":0.71442025644214235},{"$f":"'Report|Indicative Prices'!AK187","v":0.72943781178151879}]
[null,null,"Shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG188","v":0.65815450592132096},{"$f":"'Report|Indicative Prices'!AH188","v":0.67544104863834109},{"$f":"'Report|Indicative Prices'!AI188","v":0.69408310818120567},{"$f":"'Report|Indicative Prices'!AJ188","v":0.71442025644214235},{"$f":"'Report|Indicative Prices'!AK188","v":0.72943781178151879}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG189","v":0.5607307403103261},{"$f":"'Report|Indicative Prices'!AH189","v":0.57545843085701909},{"$f":"'Report|Indicative Prices'!AI189","v":0.59134098693516468},{"$f":"'Report|Indicative Prices'!AJ189","v":0.60866771507811412},{"$f":"'Report|Indicative Prices'!AK189","v":0.62146228663743508}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG190","v":45.57147079921635},{"$f":"'Report|Indicative Prices'!AH190","v":46.768413416125618},{"$f":"'Report|Indicative Prices'!AI190","v":48.05921377447865},{"$f":"'Report|Indicative Prices'!AJ190","v":49.467384272096432},{"$f":"'Report|Indicative Prices'!AK190","v":50.507219262918213}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG191","v":74.576160430006269},{"$f":"'Report|Indicative Prices'!AH191","v":76.534916271296169},{"$f":"'Report|Indicative Prices'!AI191","v":78.647267110964492},{"$f":"'Report|Indicative Prices'!AJ191","v":80.951690187538773},{"$f":"'Report|Indicative Prices'!AK191","v":82.653344747645548}]
[null,"NSP83","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG192","v":7832.4113637974469},{"$f":"'Report|Indicative Prices'!AH192","v":8038.1310122985615},{"$f":"'Report|Indicative Prices'!AI192","v":8259.9820787190893},{"$f":"'Report|Indicative Prices'!AJ192","v":8502.0056608918094},{"$f":"'Report|Indicative Prices'!AK192","v":8680.7230745664801}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG193","v":12.044075911471415},{"$f":"'Report|Indicative Prices'!AH193","v":12.360415662787458},{"$f":"'Report|Indicative Prices'!AI193","v":12.701561059894672},{"$f":"'Report|Indicative Prices'!AJ193","v":13.073726190230881},{"$f":"'Report|Indicative Prices'!AK193","v":13.348543994993879}]
[null,null,"Shoulder (c/kWh)",{"$f":"'Report|Indicative Prices'!AG194","v":4.2144407203329326},{"$f":"'Report|Indicative Prices'!AH194","v":4.3251337398062262},{"$f":"'Report|Indicative Prices'!AI194","v":4.4445067048797364},{"$f":"'Report|Indicative Prices'!AJ194","v":4.5747340375124574},{"$f":"'Report|Indicative Prices'!AK194","v":4.6708977744050939}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG195","v":1.3124266568678624},{"$f":"'Report|Indicative Prices'!AH195","v":1.3468977715723698},{"$f":"'Report|Indicative Prices'!AI195","v":1.3840719239375869},{"$f":"'Report|Indicative Prices'!AJ195","v":1.4246262546641748},{"$f":"'Report|Indicative Prices'!AK195","v":1.4545727790305096}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG196","v":5.2981620690044338},{"$f":"'Report|Indicative Prices'!AH196","v":5.4373192184329451},{"$f":"'Report|Indicative Prices'!AI196","v":5.5873883159921345},{"$f":"'Report|Indicative Prices'!AJ196","v":5.7511029248543508},{"$f":"'Report|Indicative Prices'!AK196","v":5.8719946628162134}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG197","v":8.7534851574855868},{"$f":"'Report|Indicative Prices'!AH197","v":8.9833969695848666},{"$f":"'Report|Indicative Prices'!AI197","v":9.2313372177261357},{"$f":"'Report|Indicative Prices'!AJ197","v":9.5018222236724057},{"$f":"'Report|Indicative Prices'!AK197","v":9.7015563994354821}]
[null,"NSP91","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG203","v":27915.587879494873},{"$f":"'Report|Indicative Prices'!AH203","v":28648.795656708371},{"$f":"'Report|Indicative Prices'!AI203","v":29439.497606997567},{"$f":"'Report|Indicative Prices'!AJ203","v":30302.096653860834},{"$f":"'Report|Indicative Prices'!AK203","v":30939.065453800427}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG204","v":0.66364305108427601},{"$f":"'Report|Indicative Prices'!AH204","v":0.68107375139584292},{"$f":"'Report|Indicative Prices'!AI204","v":0.69987127258914206},{"$f":"'Report|Indicative Prices'!AJ204","v":0.72037801834688475},{"$f":"'Report|Indicative Prices'!AK204","v":0.73552080952370635}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG205","v":6.2400348541257533E-2},{"$f":"'Report|Indicative Prices'!AH205","v":6.4039304562846094E-2},{"$f":"'Report|Indicative Prices'!AI205","v":6.5806778617244932E-2},{"$f":"'Report|Indicative Prices'!AJ205","v":6.773496588695177E-2},{"$f":"'Report|Indicative Prices'!AK205","v":6.9158796733635577E-2}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG206","v":3.3129731386227896},{"$f":"'Report|Indicative Prices'!AH206","v":3.3999889550699836},{"$f":"'Report|Indicative Prices'!AI206","v":3.4938280794069976},{"$f":"'Report|Indicative Prices'!AJ206","v":3.5961998254005243},{"$f":"'Report|Indicative Prices'!AK206","v":3.6717941683694124}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG207","v":5.4619286879997313},{"$f":"'Report|Indicative Prices'!AH207","v":5.6053871961964559},{"$f":"'Report|Indicative Prices'!AI207","v":5.760094941725046},{"$f":"'Report|Indicative Prices'!AJ207","v":5.9288699824170763},{"$f":"'Report|Indicative Prices'!AK207","v":6.0534984937982159}]
[null,"NEE93","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG208","v":0},{"$f":"'Report|Indicative Prices'!AH208","v":0},{"$f":"'Report|Indicative Prices'!AI208","v":0},{"$f":"'Report|Indicative Prices'!AJ208","v":0},{"$f":"'Report|Indicative Prices'!AK208","v":0}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG209","v":1.3055315196160944},{"$f":"'Report|Indicative Prices'!AH209","v":1.3398215323398814},{"$f":"'Report|Indicative Prices'!AI209","v":1.3768003816903092},{"$f":"'Report|Indicative Prices'!AJ209","v":1.4171416508526182},{"$f":"'Report|Indicative Prices'!AK209","v":1.446930844220959}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG210","v":1.3055315196160944},{"$f":"'Report|Indicative Prices'!AH210","v":1.3398215323398814},{"$f":"'Report|Indicative Prices'!AI210","v":1.3768003816903092},{"$f":"'Report|Indicative Prices'!AJ210","v":1.4171416508526182},{"$f":"'Report|Indicative Prices'!AK210","v":1.446930844220959}]
[null,"NSP94","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG211","v":27915.587879494873},{"$f":"'Report|Indicative Prices'!AH211","v":28648.795656708371},{"$f":"'Report|Indicative Prices'!AI211","v":29439.497606997567},{"$f":"'Report|Indicative Prices'!AJ211","v":30302.096653860834},{"$f":"'Report|Indicative Prices'!AK211","v":30939.065453800427}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG212","v":0.61862278303926221},{"$f":"'Report|Indicative Prices'!AH212","v":0.63487101817025215},{"$f":"'Report|Indicative Prices'!AI212","v":0.65239335168348522},{"$f":"'Report|Indicative Prices'!AJ212","v":0.67150895925446308},{"$f":"'Report|Indicative Prices'!AK212","v":0.68562449260553582}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG213","v":3.9729244404841782E-2},{"$f":"'Report|Indicative Prices'!AH213","v":4.0772739928066737E-2},{"$f":"'Report|Indicative Prices'!AI213","v":4.1898060704760799E-2},{"$f":"'Report|Indicative Prices'!AJ213","v":4.3125704862001971E-2},{"$f":"'Report|Indicative Prices'!AK213","v":4.4032233832135087E-2}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG214","v":2.468740601367561},{"$f":"'Report|Indicative Prices'!AH214","v":2.5335825031988675},{"$f":"'Report|Indicative Prices'!AI214","v":2.6035089549249051},{"$f":"'Report|Indicative Prices'!AJ214","v":2.6797936922868768},{"$f":"'Report|Indicative Prices'!AK214","v":2.7361246119509515}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG215","v":4.106040067559519},{"$f":"'Report|Indicative Prices'!AH215","v":4.2138859250095164},{"$f":"'Report|Indicative Prices'!AI215","v":4.3301884690719934},{"$f":"'Report|Indicative Prices'!AJ215","v":4.4570661928709203},{"$f":"'Report|Indicative Prices'!AK215","v":4.5507564789443302}]
[null,"NSP95","Standing charge ($/year)",{"$f":"'Report|Indicative Prices'!AG221","v":27915.587879494873},{"$f":"'Report|Indicative Prices'!AH221","v":28648.795656708371},{"$f":"'Report|Indicative Prices'!AI221","v":29439.497606997567},{"$f":"'Report|Indicative Prices'!AJ221","v":30302.096653860834},{"$f":"'Report|Indicative Prices'!AK221","v":30939.065453800427}]
[null,null,"Peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG222","v":0.71146134691027896},{"$f":"'Report|Indicative Prices'!AH222","v":0.730148003089373},{"$f":"'Report|Indicative Prices'!AI222","v":0.75029996539035515},{"$f":"'Report|Indicative Prices'!AJ222","v":0.77228430913314461},{"$f":"'Report|Indicative Prices'!AK222","v":0.78851820262308703}]
[null,null,"Off peak (c/kWh)",{"$f":"'Report|Indicative Prices'!AG223","v":8.9551910296687479E-2},{"$f":"'Report|Indicative Prices'!AH223","v":9.1904006816284217E-2},{"$f":"'Report|Indicative Prices'!AI223","v":9.4440541974683156E-2},{"$f":"'Report|Indicative Prices'!AJ223","v":9.7207719681997304E-2},{"$f":"'Report|Indicative Prices'!AK223","v":9.9251086029151281E-2}]
[null,null,"Demand capacity ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG224","v":5.1293522339294908},{"$f":"'Report|Indicative Prices'!AH224","v":5.2640755636411694},{"$f":"'Report|Indicative Prices'!AI224","v":5.4093631654139207},{"$f":"'Report|Indicative Prices'!AJ224","v":5.5678615057359444},{"$f":"'Report|Indicative Prices'!AK224","v":5.6849013958151877}]
[null,null,"Demand critical peak ($/kVA/year)",{"$f":"'Report|Indicative Prices'!AG225","v":8.5190737850300309},{"$f":"'Report|Indicative Prices'!AH225","v":8.7428287416085286},{"$f":"'Report|Indicative Prices'!AI225","v":8.9841293470465651},{"$f":"'Report|Indicative Prices'!AJ225","v":9.2473709796013477},{"$f":"'Report|Indicative Prices'!AK225","v":9.4417564329499175}]

{"sheet":"Average customer bill","index":14,"n_rows":14,"n_cols":11,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[]
["Average customer bill"]
[]
[]
["Tariff","Cal 2020","FY22","FY23","FY24","FY25","FY26","FY22-26","Bill impact $ (2020 vs FY22-26)","Bill impact % (2020 vs FY22-26)"]
["NEE11",507.98172946525341,{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A6,'Calc|FY27-31 Revenue'!CO:CO)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A6,'Data|FY27-31 Volumes'!C:C)","v":607.46101736050662},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A6,'Calc|FY27-31 Revenue'!CP:CP)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A6,'Data|FY27-31 Volumes'!D:D)","v":633.62305129528306},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A6,'Calc|FY27-31 Revenue'!CQ:CQ)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A6,'Data|FY27-31 Volumes'!E:E)","v":660.62987343688997},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A6,'Calc|FY27-31 Revenue'!CR:CR)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A6,'Data|FY27-31 Volumes'!F:F)","v":686.52309919340985},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A6,'Calc|FY27-31 Revenue'!CS:CS)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A6,'Data|FY27-31 Volumes'!G:G)","v":711.72100051068503},{"$f":"AVERAGE(C6:G6)","v":659.99160835935493},{"$f":"H6-B6","v":152.00987889410152},{"$f":"I6/B6","v":0.29924280752010629},"Resi"]
["NEE20",695.9254355113402,{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST11\",'Calc|FY27-31 Revenue'!CO:CO)/SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST11\",'Data|FY27-31 Volumes'!C:C)","v":613.66245761060907},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST11\",'Calc|FY27-31 Revenue'!CP:CP)/SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST11\",'Data|FY27-31 Volumes'!D:D)","v":636.6007740919938},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST11\",'Calc|FY27-31 Revenue'!CQ:CQ)/SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST11\",'Data|FY27-31 Volumes'!E:E)","v":661.88063064148685},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST11\",'Calc|FY27-31 Revenue'!CR:CR)/SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST11\",'Data|FY27-31 Volumes'!F:F)","v":690.05623252913711},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST11\",'Calc|FY27-31 Revenue'!CS:CS)/SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST11\",'Data|FY27-31 Volumes'!G:G)","v":711.02285039420133},{"$f":"AVERAGE(C7:G7)","v":662.64458905348556},{"$f":"H7-B7","v":-33.280846457854636},{"$f":"I7/B7","v":-4.7822431484202191E-2},"Resi"]
["NEE23/26",500.06517530961236,{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST11S\",'Calc|FY27-31 Revenue'!CO:CO)/SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST11S\",'Data|FY27-31 Volumes'!C:C)","v":616.78805085794249},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST11S\",'Calc|FY27-31 Revenue'!CP:CP)/SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST11S\",'Data|FY27-31 Volumes'!D:D)","v":639.31672516227104},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST11S\",'Calc|FY27-31 Revenue'!CQ:CQ)/SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST11S\",'Data|FY27-31 Volumes'!E:E)","v":665.97584420014573},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST11S\",'Calc|FY27-31 Revenue'!CR:CR)/SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST11S\",'Data|FY27-31 Volumes'!F:F)","v":692.20056283975225},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST11S\",'Calc|FY27-31 Revenue'!CS:CS)/SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST11S\",'Data|FY27-31 Volumes'!G:G)","v":714.93487121613987},665.84321085525039,165.77803554563803,0.3315128581849307,"Resi"]
["NEE12",942.5544267831209,{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A9,'Calc|FY27-31 Revenue'!CO:CO)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A9,'Data|FY27-31 Volumes'!C:C)","v":1100.2430773919093},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A9,'Calc|FY27-31 Revenue'!CP:CP)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A9,'Data|FY27-31 Volumes'!D:D)","v":1146.5263124363373},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A9,'Calc|FY27-31 Revenue'!CQ:CQ)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A9,'Data|FY27-31 Volumes'!E:E)","v":1195.6681878260936},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A9,'Calc|FY27-31 Revenue'!CR:CR)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A9,'Data|FY27-31 Volumes'!F:F)","v":1252.4676169395577},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A9,'Calc|FY27-31 Revenue'!CS:CS)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A9,'Data|FY27-31 Volumes'!G:G)","v":1338.5313049743922},1206.6872999136581,264.13287313053718,0.28023089768089687,"SME (<40MWh)"]
["NEE21/NEE27/NEE28/SUN21",1470.4134357943738,{"$f":"(SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12\",'Calc|FY27-31 Revenue'!CO:CO)+SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12S\",'Calc|FY27-31 Revenue'!CO:CO)+SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12P\",'Calc|FY27-31 Revenue'!CO:CO))/(SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12\",'Data|FY27-31 Volumes'!C:C)+SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12S\",'Data|FY27-31 Volumes'!C:C)+SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12P\",'Data|FY27-31 Volumes'!C:C))","v":1345.7342113356392},{"$f":"(SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12\",'Calc|FY27-31 Revenue'!CP:CP)+SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12S\",'Calc|FY27-31 Revenue'!CP:CP)+SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12P\",'Calc|FY27-31 Revenue'!CP:CP))/(SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12\",'Data|FY27-31 Volumes'!D:D)+SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12S\",'Data|FY27-31 Volumes'!D:D)+SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12P\",'Data|FY27-31 Volumes'!D:D))","v":1398.4890877780135},{"$f":"(SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12\",'Calc|FY27-31 Revenue'!CQ:CQ)+SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12S\",'Calc|FY27-31 Revenue'!CQ:CQ)+SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12P\",'Calc|FY27-31 Revenue'!CQ:CQ))/(SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12\",'Data|FY27-31 Volumes'!E:E)+SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12S\",'Data|FY27-31 Volumes'!E:E)+SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12P\",'Data|FY27-31 Volumes'!E:E))","v":1447.1060281565897},{"$f":"(SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12\",'Calc|FY27-31 Revenue'!CR:CR)+SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12S\",'Calc|FY27-31 Revenue'!CR:CR)+SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12P\",'Calc|FY27-31 Revenue'!CR:CR))/(SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12\",'Data|FY27-31 Volumes'!F:F)+SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12S\",'Data|FY27-31 Volumes'!F:F)+SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12P\",'Data|FY27-31 Volumes'!F:F))","v":1514.3279613108909},{"$f":"(SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12\",'Calc|FY27-31 Revenue'!CS:CS)+SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12S\",'Calc|FY27-31 Revenue'!CS:CS)+SUMIF('Calc|FY27-31 Revenue'!$B:$B,\"NAST12P\",'Calc|FY27-31 Revenue'!CS:CS))/(SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12\",'Data|FY27-31 Volumes'!G:G)+SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12S\",'Data|FY27-31 Volumes'!G:G)+SUMIF('Data|FY27-31 Volumes'!$B:$B,\"NAST12P\",'Data|FY27-31 Volumes'!G:G))","v":1621.9255872850981},1465.5165751732461,-4.8968606211276438,-3.3302610693856805E-3,"SME (<40MWh)"]
["NASN21",7078.210150112337,{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A11,'Calc|FY27-31 Revenue'!CO:CO)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A11,'Data|FY27-31 Volumes'!C:C)","v":9189.6254487511123},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A11,'Calc|FY27-31 Revenue'!CP:CP)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A11,'Data|FY27-31 Volumes'!D:D)","v":9558.5492246636568},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A11,'Calc|FY27-31 Revenue'!CQ:CQ)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A11,'Data|FY27-31 Volumes'!E:E)","v":9911.8448192277301},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A11,'Calc|FY27-31 Revenue'!CR:CR)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A11,'Data|FY27-31 Volumes'!F:F)","v":10402.466431670686},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A11,'Calc|FY27-31 Revenue'!CS:CS)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A11,'Data|FY27-31 Volumes'!G:G)","v":11099.518021625925},10032.400789187821,2954.1906390754839,0.41736407600565495,"SME (40-160MWh)"]
["NSP56",23806.663612403481,{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B$15:$B$63,'Average customer bill'!$A12,'Calc|FY27-31 Revenue'!CO15:CO63)/SUMIF('Data|FY27-31 Volumes'!$B$15:$B$63,'Average customer bill'!$A12,'Data|FY27-31 Volumes'!C15:C63)","v":31460.467875758182},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B$15:$B$63,'Average customer bill'!$A12,'Calc|FY27-31 Revenue'!CP15:CP63)/SUMIF('Data|FY27-31 Volumes'!$B$15:$B$63,'Average customer bill'!$A12,'Data|FY27-31 Volumes'!D15:D63)","v":33168.461182369057},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B$15:$B$63,'Average customer bill'!$A12,'Calc|FY27-31 Revenue'!CQ15:CQ63)/SUMIF('Data|FY27-31 Volumes'!$B$15:$B$63,'Average customer bill'!$A12,'Data|FY27-31 Volumes'!E15:E63)","v":35136.438718705009},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B$15:$B$63,'Average customer bill'!$A12,'Calc|FY27-31 Revenue'!CR15:CR63)/SUMIF('Data|FY27-31 Volumes'!$B$15:$B$63,'Average customer bill'!$A12,'Data|FY27-31 Volumes'!F15:F63)","v":37291.62973817435},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B$15:$B$63,'Average customer bill'!$A12,'Calc|FY27-31 Revenue'!CS15:CS63)/SUMIF('Data|FY27-31 Volumes'!$B$15:$B$63,'Average customer bill'!$A12,'Data|FY27-31 Volumes'!G15:G63)","v":39758.111041368677},35363.021711275054,11556.358098871573,0.48542535346492688,"Medium I&C "]
["NSP76",73463.453913014935,{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A13,'Calc|FY27-31 Revenue'!CO:CO)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A13,'Data|FY27-31 Volumes'!C:C)","v":95276.549937354866},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A13,'Calc|FY27-31 Revenue'!CP:CP)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A13,'Data|FY27-31 Volumes'!D:D)","v":98310.674274155914},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A13,'Calc|FY27-31 Revenue'!CQ:CQ)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A13,'Data|FY27-31 Volumes'!E:E)","v":101406.71623238812},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A13,'Calc|FY27-31 Revenue'!CR:CR)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A13,'Data|FY27-31 Volumes'!F:F)","v":105105.25607816575},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A13,'Calc|FY27-31 Revenue'!CS:CS)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A13,'Data|FY27-31 Volumes'!G:G)","v":109225.51348924948},101864.94200226283,28401.488089247898,0.38660703487855247,"Large I&C"]
["NSP81",259051.22584037328,{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A14,'Calc|FY27-31 Revenue'!CO:CO)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A14,'Data|FY27-31 Volumes'!C:C)","v":328359.0804121517},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A14,'Calc|FY27-31 Revenue'!CP:CP)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A14,'Data|FY27-31 Volumes'!D:D)","v":338444.40307715314},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A14,'Calc|FY27-31 Revenue'!CQ:CQ)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A14,'Data|FY27-31 Volumes'!E:E)","v":349645.45766947605},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A14,'Calc|FY27-31 Revenue'!CR:CR)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A14,'Data|FY27-31 Volumes'!F:F)","v":361785.73987047258},{"$f":"SUMIF('Calc|FY27-31 Revenue'!$B:$B,'Average customer bill'!$A14,'Calc|FY27-31 Revenue'!CS:CS)/SUMIF('Data|FY27-31 Volumes'!$B:$B,'Average customer bill'!$A14,'Data|FY27-31 Volumes'!G:G)","v":372949.31080083566},350236.79836601781,91185.572525644529,0.35199822826483301,"High voltage I&C"]